---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q/A

(Amendment No. 1)

(Mark One)



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended March 31, 2007

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission
File Number: 0-24589

BCSB BANKCORP, INC.

(Exact Name of Registrant as Specified in its Charter)



|                                                              |  |                                    
|------------------------------------------------------------- |  | -----------------------------------
|United States                                                 |  | 52-2108333                         
|(State or Other Jurisdiction ofIncorporation or Organization) |  | (I.R.S. EmployerIdentification No.)

4111 E. Joppa Road, Suite 300, Baltimore, Maryland 21236

(Address of Principal Executive Offices)

(410) 256-5000

(Registrants Telephone Number, Including Area Code)

N/A

(Former Name, Former Address and
Former Fiscal Year, if Changed Since Last Report)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed
by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the
past 90 days. Yes  x    No ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer
and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ̈Accelerated filer ̈Non-accelerated filer  x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ̈No  x

As of March 31, 2007, the issuer had 5,915,243 shares of Common Stock issued and outstanding.



---



---

EXPLANATORY NOTE

In June 2007, the Company discovered that losses resulting from unpaid loan balances associated with repossessed automobiles had been included in the financial line Loss on repossessed assets rather than
included as a loan charge-off within the allowance for loan losses. This reclassification has the effect of reducing the amounts included in the line item Loss on repossessed assets and increasing, by a similar amount, the amounts
included in Provision for losses on loans. While this reclassification of expenses within the consolidated statements of operations does not affect net income (loss), net income (loss) per share, the consolidated statements of
stockholders equity or consolidated balance sheets, management determined that the reclassification required a restatement of the consolidated statements of cash flows for the six months ended March 31, 2007 and 2006 and the consolidated
statements of operations and related notes for the three and six months ended March 31, 2007 and 2006.

This Quarterly Report on Form
10-Q/A corrects and restates the Companys consolidated statements of operations and cash flows and related notes for all periods presented to properly reflect losses associated with unpaid loan balances associated with repossessed automobiles.



---

PART I. FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------



1



---

BCSB BANKCORP, INC. AND SUBSIDIARIES

Baltimore, Maryland

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION



|                                                                                                                                                                                   |  |                        |         |   |                   |   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------- | ------- | - | ----------------- | - | ------- | -
|                                                                                                                                                                                   |  | March 31,2007          |         |   | September 30,2006 |  
|                                                                                                                                                                                   |  | (unaudited)            |        
|                                                                                                                                                                                   |  | (dollars in thousands) |        
|Assets                                                                                                                                                                             |  |                        |         |   |                   |   |         |  
|Cash and due from banks                                                                                                                                                            |  | $                      | 9,274   |   |                   | $ | 8,421   |  
|Interest-bearing deposits in other banks                                                                                                                                           |  |                        | 65,890  |   |                   |   | 2,854   |  
|Federal funds sold                                                                                                                                                                 |  |                        | 48,705  |   |                   |   | 462     |  
|                                                                                                                                                                                   |  |                        |         |   |                   |   |         |  
|Cash and Cash Equivalents                                                                                                                                                          |  |                        | 123,869 |   |                   |   | 11,737  |  
|Interest bearing time deposits                                                                                                                                                     |  |                        | 100     |   |                   |   | 100     |  
|Investment securities, available for sale                                                                                                                                          |  |                        | 6,443   |   |                   |   | 143,068 |  
|Investment securities, held to maturity                                                                                                                                            |  |                        |        |   |                   |   | 4,496   |  
|Loans receivable, net                                                                                                                                                              |  |                        | 407,720 |   |                   |   | 463,776 |  
|Loans held for sale                                                                                                                                                                |  |                        | 47,695  |   |                   |   |        |  
|Mortgage-backed securities, available for sale                                                                                                                                     |  |                        | 57,548  |   |                   |   | 86,801  |  
|Mortgage-backed securities, held to maturity                                                                                                                                       |  |                        |        |   |                   |   | 28,675  |  
|Foreclosed real estate                                                                                                                                                             |  |                        | 101     |   |                   |   | 94      |  
|Premises and equipment, net                                                                                                                                                        |  |                        | 10,754  |   |                   |   | 11,225  |  
|Federal Home Loan Bank of Atlanta stock, at cost                                                                                                                                   |  |                        | 3,620   |   |                   |   | 6,972   |  
|Bank owned life insurance                                                                                                                                                          |  |                        | 13,531  |   |                   |   | 13,218  |  
|Goodwill and other intangible assets                                                                                                                                               |  |                        | 2,506   |   |                   |   | 2,536   |  
|Accounts receivable- trade date securities                                                                                                                                         |  |                        | 41,981  |   |                   |   |        |  
|Accrued interest and other assets                                                                                                                                                  |  |                        | 10,558  |   |                   |   | 13,159  |  
|                                                                                                                                                                                   |  |                        |         |   |                   |   |         |  
|Total assets                                                                                                                                                                       |  | $                      | 726,426 |   |                   | $ | 785,857 |  
|                                                                                                                                                                                   |  |                        |         |   |                   |   |         |  
|Liabilities and Stockholders Equity                                                                                                                                               |  |                        |         |   |                   |   |         |  
|Liabilities                                                                                                                                                                        |  |                        |         |   |                   |   |         |  
|Deposits:                                                                                                                                                                          |  |                        |         |   |                   |   |         |  
|Non-interest bearing                                                                                                                                                               |  | $                      | 26,476  |   |                   | $ | 23,406  |  
|Interest-bearing                                                                                                                                                                   |  |                        | 565,223 |   |                   |   | 581,439 |  
|                                                                                                                                                                                   |  |                        |         |   |                   |   |         |  
|Total Deposits                                                                                                                                                                     |  |                        | 591,699 |   |                   |   | 604,845 |  
|Short Term Advances from the Federal Home Loan Bank of Atlanta                                                                                                                     |  |                        | 20,000  |   |                   |   | 40,000  |  
|Long Term Advances from the Federal Home Loan Bank of Atlanta                                                                                                                      |  |                        | 30,000  |   |                   |   | 78,473  |  
|Junior Subordinated Debentures                                                                                                                                                     |  |                        | 23,197  |   |                   |   | 23,197  |  
|Accounts payable- trade date securities                                                                                                                                            |  |                        | 20,846  |   |                   |   |        |  
|Other liabilities                                                                                                                                                                  |  |                        | 6,249   |   |                   |   | 5,921   |  
|                                                                                                                                                                                   |  |                        |         |   |                   |   |         |  
|Total liabilities                                                                                                                                                                  |  |                        | 691,991 |   |                   |   | 752,436 |  
|                                                                                                                                                                                   |  |                        |         |   |                   |   |         |  
|Commitments and contingencies                                                                                                                                                      |  |                        |         |   |                   |   |         |  
|Stockholders Equity                                                                                                                                                               |  |                        |         |   |                   |   |         |  
|Common stock (par value $.01  13,500,000 authorized, 5,915,243 shares issued and outstanding at March 31, 2007 and 5,913,743 shares
issued and outstanding at September 30, 2006) |  |                        | 59      |   |                   |   | 59      |  
|Additional paid-in capital                                                                                                                                                         |  |                        | 21,474  |   |                   |   | 21,390  |  
|Obligation under Rabbi Trust                                                                                                                                                       |  |                        | 1,170   |   |                   |   | 1,246   |  
|Retained earnings (substantially restricted)                                                                                                                                       |  |                        | 13,297  |   |                   |   | 16,511  |  
|Accumulated other comprehensive loss (net of taxes)                                                                                                                                |  |                        | (304    | ) |                   |   | (4,354  | )
|Employee Stock Ownership Plan                                                                                                                                                      |  |                        | (136    | ) |                   |   | (227    | )
|Stock held by Rabbi Trust                                                                                                                                                          |  |                        | (1,125  | ) |                   |   | (1,204  | )
|                                                                                                                                                                                   |  |                        |         |   |                   |   |         |  
|Total stockholders equity                                                                                                                                                         |  |                        | 34,435  |   |                   |   | 33,421  |  
|                                                                                                                                                                                   |  |                        |         |   |                   |   |         |  
|Total liabilities and stockholders equity                                                                                                                                         |  | $                      | 726,426 |   |                   | $ | 785,857 |  
|                                                                                                                                                                                   |  |                        |         |   |                   |   |         |  

The accompanying notes to consolidated financial statements are an integral part of these
statements.



2



---

BCSB BANKCORP, INC. AND SUBSIDIARIES

Baltimore, Maryland

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) (AS RESTATED)



|                                                           |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|---------------------------------------------------------- |  | -------------------------------------------- | ------ | - | ----------------------------------- | - | ------ | ---- |  | - | ------ | - |  | - | ----- | -
|                                                           |  | For the Six Months EndedMarch 31,            |        |   | For the Three MonthsEnded March 31, |  
|                                                           |  | 2007                                         |        |   | 2006                                |   |        | 2007 |  |   | 2006   |  
|                                                           |  | (Dollars in thousands except per share data) |       
|Interest Income                                            |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|Interest and fees on loans                                 |  | $                                            | 14,590 |   |                                     | $ | 13,736 |      |  | $ | 7,263  |   |  | $ | 6,991 |  
|Interest on mortgagebacked securities                     |  |                                              | 2,336  |   |                                     |   | 2,595  |      |  |   | 1,162  |   |  |   | 1,279 |  
|Interest and dividends on investment securities            |  |                                              | 3,066  |   |                                     |   | 3,079  |      |  |   | 1,497  |   |  |   | 1,558 |  
|Other interest income                                      |  |                                              | 213    |   |                                     |   | 67     |      |  |   | 53     |   |  |   | 53    |  
|                                                           |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|Total interest income                                      |  |                                              | 20,205 |   |                                     |   | 19,477 |      |  |   | 9,975  |   |  |   | 9,881 |  
|Interest Expense                                           |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|Interest on deposits                                       |  |                                              | 10,450 |   |                                     |   | 8,478  |      |  |   | 5,118  |   |  |   | 4,326 |  
|Interest on borrowings  short term                        |  |                                              | 864    |   |                                     |   | 1,509  |      |  |   | 627    |   |  |   | 610   |  
|Interest on borrowings  long term                         |  |                                              | 1,678  |   |                                     |   | 1,215  |      |  |   | 624    |   |  |   | 742   |  
|Other interest expense  debentures                        |  |                                              | 1,024  |   |                                     |   | 903    |      |  |   | 508    |   |  |   | 457   |  
|                                                           |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|Total interest expense                                     |  |                                              | 14,016 |   |                                     |   | 12,105 |      |  |   | 6,877  |   |  |   | 6,135 |  
|                                                           |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|Net interest income                                        |  |                                              | 6,189  |   |                                     |   | 7,372  |      |  |   | 3,098  |   |  |   | 3,746 |  
|Provision for losses on loans                              |  |                                              | 117    |   |                                     |   | 132    |      |  |   | 62     |   |  |   | 126   |  
|                                                           |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|Net interest income after provision for losses on loans    |  |                                              | 6,072  |   |                                     |   | 7,240  |      |  |   | 3,036  |   |  |   | 3,620 |  
|Other Income                                               |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|Gain (Loss) on repossessed assets                          |  |                                              | (10    | ) |                                     |   | (25    | )    |  |   | (10    | ) |  |   | 3     |  
|Valuation allowance on loans held for sale                 |  |                                              | (1,506 | ) |                                     |   |       |      |  |   | (1,506 | ) |  |   |      |  
|Mortgage banking operations                                |  |                                              | 1      |   |                                     |   | 27     |      |  |   | 2      |   |  |   | 6     |  
|Fees on transaction accounts                               |  |                                              | 260    |   |                                     |   | 285    |      |  |   | 123    |   |  |   | 124   |  
|Loss on sale of investments and mortgage-backed securities |  |                                              | (5,891 | ) |                                     |   |       |      |  |   | (5,891 | ) |  |   |      |  
|Income from bank owned life insurance                      |  |                                              | 282    |   |                                     |   | 236    |      |  |   | 135    |   |  |   | 119   |  
|Other income                                               |  |                                              | 223    |   |                                     |   | 242    |      |  |   | 125    |   |  |   | 133   |  
|                                                           |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|Total other income, net                                    |  |                                              | (6,641 | ) |                                     |   | 765    |      |  |   | (7,022 | ) |  |   | 385   |  
|Non-Interest Expenses                                      |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|Salaries and related expense                               |  |                                              | 3,947  |   |                                     |   | 4,261  |      |  |   | 2,014  |   |  |   | 2,127 |  
|Occupancy expense                                          |  |                                              | 1,121  |   |                                     |   | 1,070  |      |  |   | 581    |   |  |   | 518   |  
|Data processing expense                                    |  |                                              | 723    |   |                                     |   | 972    |      |  |   | 386    |   |  |   | 322   |  
|Property and equipment expense                             |  |                                              | 596    |   |                                     |   | 619    |      |  |   | 308    |   |  |   | 305   |  
|Professional fees                                          |  |                                              | 323    |   |                                     |   | 212    |      |  |   | 112    |   |  |   | 123   |  
|Advertising                                                |  |                                              | 290    |   |                                     |   | 273    |      |  |   | 166    |   |  |   | 106   |  
|(Recovery) on dishonored checks                            |  |                                              | (3,353 | ) |                                     |   |       |      |  |   | (3,353 | ) |  |   |      |  
|Telephone, postage and office supplies                     |  |                                              | 185    |   |                                     |   | 264    |      |  |   | 96     |   |  |   | 125   |  
|Debt retirement expense                                    |  |                                              | 17     |   |                                     |   |       |      |  |   | 17     |   |  |   |      |  
|Other expenses                                             |  |                                              | 568    |   |                                     |   | 497    |      |  |   | 261    |   |  |   | 267   |  
|                                                           |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|Total non-interest expenses                                |  |                                              | 4,417  |   |                                     |   | 8,168  |      |  |   | 588    |   |  |   | 3,893 |  
|                                                           |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|(Loss) Income before tax benefit                           |  |                                              | (4,986 | ) |                                     |   | (163   | )    |  |   | (4,574 | ) |  |   | 112   |  
|Income tax benefit                                         |  |                                              | (1,772 | ) |                                     |   | (158   | )    |  |   | (1,593 | ) |  |   | (2    | )
|                                                           |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|Net income (loss)                                          |  | $                                            | (3,214 | ) |                                     | $ | (5     | )    |  | $ | (2,981 | ) |  | $ | 114   |  
|                                                           |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|Per Share Data:                                            |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|Basic and diluted earnings per share                       |  | $                                            | (.55   | ) |                                     | $ | .00    |      |  | $ | (.51   | ) |  | $ | .02   |  
|                                                           |  |                                              |        |   |                                     |   |        |      |  |   |        |   |  |   |       |  
|Dividends per share                                        |  | $                                            | .00    |   |                                     | $ | .25    |      |  | $ | .00    |   |  | $ | .125  |  

The accompanying notes to consolidated financial statements are an integral part of these
statements.



3



---

BCSB BANKCORP, INC. AND SUBSIDIARIES

Baltimore, Maryland

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(UNAUDITED)



|                                                                                        |  |                                   |        |   |      |   |        |  
|--------------------------------------------------------------------------------------- |  | --------------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                        |  | For the Six Months EndedMarch 31, |       
|                                                                                        |  | 2007                              |        |   | 2006 |  
|                                                                                        |  | (in thousands)                    |       
|Net (Loss) Income                                                                       |  | $                                 | (3,214 | ) |      | $ | (5     | )
|Other comprehensive income, net of tax:                                                 |  |                                   |        |   |      |   |        |  
|Unrealized net holding gains (losses) on                                                |  |                                   |        |   |      |   |        |  
|Available-for-sale portfolios, net of tax $287 and $(1,180)                             |  |                                   | 434    |   |      |   | (1,882 | )
|Reclassification adjustment for losses included in net income, net of tax $2,275 and $0 |  |                                   | 3,616  |   |      |   |       |  
|                                                                                        |  |                                   |        |   |      |   |        |  
|Comprehensive Income (Loss)                                                             |  | $                                 | 836    |   |      | $ | (1,887 | )
|                                                                                        |  |                                   |        |   |      |   |        |  



|                                                                                        |  |                                     |        |   |      |   |      |  
|--------------------------------------------------------------------------------------- |  | ----------------------------------- | ------ | - | ---- | - | ---- | -
|                                                                                        |  | For the Three Months EndedMarch 31, |       
|                                                                                        |  | 2007                                |        |   | 2006 |  
|                                                                                        |  | (in thousands)                      |       
|Net (Loss) Income                                                                       |  | $                                   | (2,981 | ) |      | $ | 114  |  
|Other comprehensive income, net of tax:                                                 |  |                                     |        |   |      |   |      |  
|Unrealized net holding gains (losses) on                                                |  |                                     |        |   |      |   |      |  
|Available-for-sale portfolios, net of tax $53, and $(552)                               |  |                                     | 63     |   |      |   | (881 | )
|Reclassification adjustment for losses included in net income, net of tax $2,275 and $0 |  |                                     | 3,616  |   |      |   |     |  
|                                                                                        |  |                                     |        |   |      |   |      |  
|Comprehensive Income (Loss)                                                             |  | $                                   | 698    |   |      | $ | (767 | )
|                                                                                        |  |                                     |        |   |      |   |      |  

The accompanying notes to the consolidated financial statements are an integral part of these
statements.



4



---

BCSB BANKCORP, INC. AND SUBSIDIARIES

Baltimore, Maryland

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) (AS RESTATED)



|                                                                       |  |                               |         |   |      |   |        |  
|---------------------------------------------------------------------- |  | ----------------------------- | ------- | - | ---- | - | ------ | -
|                                                                       |  | For Six Months EndedMarch 31, |        
|                                                                       |  | 2007                          |         |   | 2006 |  
|                                                                       |  | (dollars in thousands)        |        
|Operating Activities                                                   |  |                               |         |   |      |   |        |  
|Net loss                                                               |  | $                             | (3,214  | ) |      | $ | (5     | )
|Adjustments to reconcile net (loss) to                                 |  |                               |         |   |      |   |        |  
|Net Cash Provided by Operating Activities                              |  |                               |         |   |      |   |        |  
|Loss on sale of investments and mortgage-backed securities             |  |                               | 5,891   |   |      |   |       |  
|Valuation allowance on loans held for sale                             |  |                               | 1,506   |   |      |   |       |  
|Amortization of deferred loan fees and cost, net                       |  |                               | (73     | ) |      |   | (75    | )
|Provision for losses on loans                                          |  |                               | 117     |   |      |   | 132    |  
|Non-cash compensation under stock-based benefit plan                   |  |                               | 158     |   |      |   | 135    |  
|Amortization of purchase premiums and discounts, net                   |  |                               | (222    | ) |      |   | 169    |  
|Provision for depreciation                                             |  |                               | 528     |   |      |   | 501    |  
|Loss on sale of repossessed assets                                     |  |                               | 10      |   |      |   | 25     |  
|Increase in cash surrender value of bank owned life insurance          |  |                               | (282    | ) |      |   | (236   | )
|Decrease (increase) in accrued interest and other assets               |  |                               | 38      |   |      |   | (80    | )
|(Decrease) increase in other liabilities                               |  |                               | (815    | ) |      |   | 2,150  |  
|Increase in obligation under Rabbi Trust                               |  |                               | 13      |   |      |   | 17     |  
|                                                                       |  |                               |         |   |      |   |        |  
|Net cash provided by operating activities                              |  |                               | 3,655   |   |      |   | 2,733  |  
|Cash Flows from Investing Activities                                   |  |                               |         |   |      |   |        |  
|Purchase of bank owned life insurance                                  |  |                               | (31     | ) |      |   | (35    | )
|Purchase of investment securities  available for sale                 |  |                               | (802    | ) |      |   | (822   | )
|Proceeds from maturities of investment securities  available for sale |  |                               | 12,500  |   |      |   | 1,000  |  
|Proceeds from sale of investment securities  available for sale       |  |                               | 126,480 |   |      |   |       |  
|Proceeds from maturities of investment securities  held to maturity   |  |                               | 3,500   |   |      |   | 500    |  
|Net decrease (increase) in loans                                       |  |                               | 6,596   |   |      |   | (7,657 | )
|Purchase of mortgage-backed securities  available for sale            |  |                               | (9,934  | ) |      |   |       |  
|Principal collected on mortgage-backed securities                      |  |                               | 10,349  |   |      |   | 14,793 |  
|Proceeds from sale of mortgage-backed securities  available for sale  |  |                               | 36,431  |   |      |   |       |  
|Proceeds from sales of repossessed assets                              |  |                               | 123     |   |      |   | 258    |  
|Investment in premises and equipment                                   |  |                               | (56     | ) |      |   | (1,457 | )
|Redemption of Federal Home Loan Bank of Atlanta Stock, net             |  |                               | 3,352   |   |      |   | 805    |  
|                                                                       |  |                               |         |   |      |   |        |  
|Net cash provided by investing activities                              |  |                               | 188,508 |   |      |   | 7,385  |  



5



---

BCSB BANKCORP, INC. AND SUBSIDIARIES

Baltimore, Maryland

CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED) (AS RESTATED)



|                                                              |  |                               |          |   |      |   |          |  
|------------------------------------------------------------- |  | ----------------------------- | -------- | - | ---- | - | -------- | -
|                                                              |  | For Six Months EndedMarch 31, |         
|                                                              |  | 2007                          |          |   | 2006 |  
|                                                              |  | (dollars in thousands)        |         
|Cash Flows from Financing Activities                          |  |                               |          |   |      |   |          |  
|Net (decrease) increase in deposits                           |  | $                             | (13,150  | ) |      | $ | 14,269   |  
|Net increase in advances by borrowers for taxes and insurance |  |                               | 1,147    |   |      |   | 557      |  
|Proceeds from Federal Home Loan Bank of Atlanta advances      |  |                               | 146,550  |   |      |   | 142,950  |  
|Repayment of Federal Home Loan Bank of Atlanta advances       |  |                               | (214,550 | ) |      |   | (161,600 | )
|Acquisition of stock for Rabbi Trust                          |  |                               | (11      | ) |      |   | (25      | )
|Exercised stock options                                       |  |                               | (17      | ) |      |   |         |  
|Dividends paid on common stock                                |  |                               |         |   |      |   | (530     | )
|                                                              |  |                               |          |   |      |   |          |  
|Net cash (used) by financing activities                       |  |                               | (80,031  | ) |      |   | (4,379   | )
|                                                              |  |                               |          |   |      |   |          |  
|Increase in cash equivalents                                  |  |                               | 112,132  |   |      |   | 5,739    |  
|Cash and cash equivalents at beginning of period              |  |                               | 11,737   |   |      |   | 23,529   |  
|                                                              |  |                               |          |   |      |   |          |  
|Cash and cash equivalents at end of period                    |  | $                             | 123,869  |   |      | $ | 29,268   |  
|                                                              |  |                               |          |   |      |   |          |  
|Supplemental Disclosures of Cash Flows Information:           |  |                               |          |   |      |   |          |  
|Cash paid during the period for:                              |  |                               |          |   |      |   |          |  
|Interest                                                      |  | $                             | 14,411   |   |      | $ | 11,738   |  
|                                                              |  |                               |          |   |      |   |          |  
|Income taxes                                                  |  | $                             |         |   |      | $ |         |  
|                                                              |  |                               |          |   |      |   |          |  
|Supplemental Disclosures of Non-cash Investing Activity:      |  |                               |          |   |      |   |          |  
|                                                              |  |                               |          |   |      |   |          |  
|Transfer of held to maturity securities to available for sale |  | $                             | 27,536   |   |      | $ |         |  
|                                                              |  |                               |          |   |      |   |          |  
|Transfer of loans to loans held for sale                      |  | $                             | 49,201   |   |      | $ |         |  
|                                                              |  |                               |          |   |      |   |          |  

The accompanying notes to the consolidated financial statements are an integral part of these
statements.



6



---

BCSB BANKCORP, INC. AND SUBSIDIARIES

Baltimore, Maryland

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

Note 1 - Principles of Consolidation

BCSB Bankcorp, Inc. (the Company) owns 100% of Baltimore County Savings Bank, F.S.B. and subsidiaries (the Bank). The Bank owns
100% of Ebenezer Road, Inc. The accompanying consolidated financial statements include the accounts and transactions of these companies on a consolidated basis since the date of acquisition. All intercompany transactions have been eliminated in the
consolidated financial statements. Ebenezer Road, Inc. sells insurance products. Its operations are not material to the consolidated financial statements.

Note 2 - Basis for Financial Statement Presentation

The accompanying consolidated financial statements have been prepared
in accordance with accounting principles generally accepted in the United States of America and the instructions to Form 10-Q. Accordingly, they do not include all of the disclosures required by accounting principles generally accepted in the United
States of America for complete financial statements. In the opinion of management, all adjustments, (none of which were other than normal recurring accruals) necessary for a fair presentation of the financial position and results of operations for
the periods presented have been included. The financial statements of the Company are presented on a consolidated basis with those of the Bank. The results for the six months ended March 31, 2007 are not necessarily indicative of the results of
operations that may be expected for the year ending September 30, 2007. The consolidated financial statements should be read in conjunction with the consolidated financial statements and related notes which are incorporated by reference in the
Companys Annual Report on Form 10-K for the year ended September 30, 2006.

The preparation of the financial statements in
conformity with accounting principles generally accepted in the United Sates of America requires management to make estimates and judgments that affect the reported amounts of assets and liabilities and disclosure of contingent assets and
liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant
change in the near-term related to the determination of the allowance for loan losses (the Allowance), other-than-temporary impairment of investment securities, deferred tax assets and intangible assets.

Note 3 - Cash Flow Presentation

For purposes of the statements of
cash flows, cash and cash equivalents include cash and amounts due from depository institutions, investments in federal funds, and certificates of deposit with original maturities of 90 days or less.



7



---

BCSB BANKCORP, INC. AND SUBSIDIARIES

Baltimore, Maryland

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Note 4 - Earnings Per Share

Basic per share amounts are based on the weighted average shares of common stock outstanding. Diluted earnings per share assume the conversion, exercise or issuance of all potential common stock instruments such as
options, unless the effect is to reduce a loss or increase earnings per share. No adjustments were made to net income (numerator) for all periods presented. The basic and diluted weighted average shares outstanding for the six and three months ended
March 31, 2007 and 2006 are as follows:



|                                                                 |  |                                      |        |   |        |       |           |   |      |               |  |   |        |   |           |       |  |   |    
|---------------------------------------------------------------- |  | ------------------------------------ | ------ | - | ------ | ----- | --------- | - | ---- | ------------- |  | - | ------ | - | --------- | ----- |  | - | ---
|                                                                 |  | For the Six Months Ended March 31,  
|                                                                 |  | 2007                                 |        |   | 2006  
|                                                                 |  | (in thousands except per share data)
|                                                                 |  | Income (Loss)                        |        |   | Shares |       | Per Share |   |      | Income (Loss) |  |   | Shares |   | Per Share
|Basic EPS                                                        |  |                                      |        |   |        |       |           |   |      |               |  |   |        |   |           |       |  |   |    
|(Loss) Income available to shareholders                          |  | $                                    | (3,214 | ) |        | 5,876 |           | $ | (.55 | )             |  | $ | (5     | ) |           | 5,849 |  | $ | .00
|Diluted EPS                                                      |  |                                      |        |   |        |       |           |   |      |               |  |   |        |   |           |       |  |   |    
|Effect of dilutive shares                                        |  |                                      |       |   |        |      |           |   |     |               |  |   |       |   |           |      |  |   |   
|                                                                 |  |                                      |        |   |        |       |           |   |      |               |  |   |        |   |           |       |  |   |    
|(Loss) Income available to shareholders plus assumed conversions |  | $                                    | (3,214 | ) |        | 5,876 |           | $ | (.55 | )             |  | $ | (5     | ) |           | 5,849 |  | $ | .00
|                                                                 |  |                                      |        |   |        |       |           |   |      |               |  |   |        |   |           |       |  |   |    
|                                                                 | 
|                                                                 |  | For the Three Months March 31,      
|                                                                 |  | 2007                                 |        |   | 2006  
|                                                                 |  | (in thousands except per share data)
|                                                                 |  | Income (Loss)                        |        |   | Shares |       | Per Share |   |      | Income        |  |   | Shares |   | Per Share
|Basic EPS                                                        |  |                                      |        |   |        |       |           |   |      |               |  |   |        |   |           |      
|( Loss) Income available to shareholders                         |  | $                                    | (2,981 | ) |        | 5,879 |           | $ | (.51 | )             |  | $ | 114    |   |           | 5,851 |  | $ | .02
|Diluted EPS                                                      |  |                                      |        |   |        |       |           |   |      |               |  |   |        |   |           |       |  |   |    
|Effect of dilutive shares                                        |  |                                      |       |   |        |      |           |   |     |               |  |   |       |   |           | 23    |  |   |   
|                                                                 |  |                                      |        |   |        |       |           |   |      |               |  |   |        |   |           |       |  |   |    
|Income available to shareholders plus assumed conversions        |  | $                                    | (2,981 | ) |        | 5,879 |           | $ | (.51 | )             |  | $ | 114    |   |           | 5,874 |  | $ | .02
|                                                                 |  |                                      |        |   |        |       |           |   |      |               |  |   |        |   |           |       |  |   |    



8



---

BCSB BANKCORP, INC. AND SUBSIDIARIES

Baltimore, Maryland

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Note 5 - Regulatory Capital

The following table sets forth the Banks capital position at March 31, 2007.



|                   |  |                                   |        |            |                              |   |                |                                                               |            |  |      |                |  |            |        |  |       |  
|------------------ |  | --------------------------------- | ------ | ---------- | ---------------------------- | - | -------------- | ------------------------------------------------------------- | ---------- |  | ---- | -------------- |  | ---------- | ------ |  | ----- | -
|                   |  | Actual                            |        |            | For CapitalAdequacy Purposes |   |                | To Be WellCapitalized UnderPrompt CorrectiveAction Provisions |           
|                   |  | ActualAmount                      |        | % ofAssets |                              |   | RequiredAmount |                                                               | % ofAssets |  |      | RequiredAmount |  | % ofAssets |       
|                   |  | (Unaudited)(dollars in thousands) |       
|Tangible (1)       |  | $                                 | 45,922 |            | 6.42                         | % |                | $                                                             | 10,733     |  | 1.50 | %              |  | $          | N/A    |  | N/A   | %
|Tier I capital (2) |  |                                   | 45,922 |            | 10.14                        |   |                |                                                               | N/A        |  | N/A  |                |  |            | 27,164 |  | 6.00  |  
|Core (1)           |  |                                   | 45,922 |            | 6.42                         |   |                |                                                               | 28,623     |  | 4.00 |                |  |            | 35,799 |  | 5.00  |  
|Risk-weighted (2)  |  |                                   | 48,011 |            | 10.60                        |   |                |                                                               | 36,219     |  | 8.00 |                |  |            | 45,273 |  | 10.00 |  

---

|(1) | To adjust total assets
|--- | ----------------------



|(2) | To risk-weighted assets
|--- | -----------------------

Note 6 - Stock Option Plans

As of March 31, 2007 and 2006 the Company had four stock-based employee compensation plans, which are more fully described in the 2006 Annual Report. Prior to
fiscal 2006, the Company applied the intrinsic value method as outlined in Accounting Principles Board Opinion No. 25, Accounting for Stock Issued to Employees (APB No. 25), and related interpretations in accounting
for stock options and share units granted under these programs. Under the intrinsic value method, no compensation expense was recognized if the exercise price of the Companys employee stock options equaled the market price of the underlying
stock on the date of the grant. Accordingly, no compensation cost was recognized in the accompanying consolidated statements of operations prior to fiscal year 2006 on stock options granted to employees, since all options granted under the
Companys share incentive programs had an exercise price equal to the market value of the underlying common stock on the date of grant.

Effective
October 1, 2006, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 123(R), Share-Based Payment (SFAS No. 123(R)). This statement replaces SFAS No. 123, Accounting
for Stock-Based Compensation (SFAS No. 123) and supersedes APB No. 25. SFAS No. 123(R) requires that all stock-based compensation be recognized as an expense in the financial statements and that such cost be measured
at the fair value of the award. This statement was adopted using the modified prospective method of application, which requires the Company to recognize compensation expense on a prospective basis. Therefore, prior period financial statements have
not been restated. Under this method, in addition to reflecting compensation expense for new share-based awards, expense is also recognized to reflect the remaining service period of awards that had been included in pro-forma disclosures in prior
periods. SFAS No. 123(R) also requires that excess tax benefits related to stock option exercises be reflected as financing cash inflows instead of operating cash inflows. This resulted in $9,852 and $16,000 of compensation expense to be
recorded during the six months ended March 31, 2007 and 2006 respectively. Compensation expense of $7,389 and $8,000 was recorded during the quarters ended March 31, 2007 and 2006 respectively.

At March 31, 2007 there were 36,250 shares under option with an exercise price of $8.00 and a weighted average contractual life of 2.3 years, 75,750 shares with an
exercise price of $11.375 and a weighted average remaining life of 5.3 years and 20,000 shares with an exercise price of $14.97 and a contractual life of 10 years that vest ratably over five years. The total exercisable shares of 112,000 have a
weighted average remaining life of 5.2 years, and an aggregate intrinsic value of $540,000.



9



---

BCSB BANKCORP, INC. AND SUBSIDIARIES

Baltimore, Maryland

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

The following table presents the activity related to options under all plans for the six months ended March 31, 2007.



|                                  |  |         |   |  |                               |      
|--------------------------------- |  | ------- | - |  | ----------------------------- | -----
|                                  |  | Shares  |   |  | WeightedAverageExercise Price
|Outstanding at September 30, 2006 |  | 113,500 |   |  | $                             | 10.30
|Options exercised                 |  | (1,500  | ) |  |                               | 11.38
|Granted                           |  | 20,000  |   |  |                               | 14.97
|                                  |  |         |   |  |                               |      
|Outstanding at March 31, 2007     |  | 132,000 |   |  | $                             | 10.99
|Exercisable at March 31, 2007     |  | 112,000 |   |  | $                             | 10.28
|                                  |  |         |   |  |                               |      

The weighted average fair values of our option grants for the six months ended March 31, 2007 and 2006 were
$148,000 and $0 respectively, on the dates of grants. No options were granted during fiscal year 2006 or 2005. The fair values of our options granted were calculated using the Black-Scholes-Merton option-pricing model with the following weighted
average assumptions for the six months ended March 31, 2007.



|                        |  |      |           
|----------------------- |  | ---- | ----------
|                        |  | 2007
|Dividend Yield          |  | $    | 0         
|Expected volatility     |  |      | 29.95     
|Risk-free interest rate |  |      | 4.64      
|Expected lives          |  |      | 10.0 years
|                        |  |      |           



10



---

BCSB BANKCORP, INC. AND SUBSIDIARIES

Baltimore, Maryland

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)

Note 7 - Recent Accounting Pronouncements

In February 2006, The FASB issued SFAS No. 155, Accounting for Certain Hybrid Financial Instrumentsan amendment of FASB Statements No. 133 and 140. This statement amends Statements
No. 133 and 140 by: permitting fair value remeasurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation; clarifying which interest-only strips and principal-only strips are not
subject to the requirements of Statement No. 133; establishing a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an
embedded derivative requiring bifurcation; clarifying that concentrations of credit risk in the form of subordination are not embedded derivatives; and amending Statement No. 140 to eliminate the prohibition on a qualifying special-purpose
entity from holding a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument. The statement is effective for fiscal years beginning after September 15, 2006. The adoption of
this standard did not have a material impact on the financial condition, results of operations or liquidity.

In March 2006, the FASB
issued SFAS No. 156, Accounting for Servicing of Financial Assetsan amendment of FASB Statement No. 140. This statement amends Statement No. 140 with respect to the accounting for separately recognized servicing
assets and servicing liabilities. It requires an entity to recognize a servicing asset or servicing liability each time an obligation is undertaken to service a financial asset by entering into a servicing contract in certain situations and requires
all separately recognized servicing assets and liabilities to be initially measured at fair value, if practicable. The statement permits the choice between the amortization method and the fair value measurement method for the
subsequent measurement of the servicing assets or liabilities and allows for a one-time reclassification of available-for-sale securities to trading securities at initial adoption. The statement also requires separate presentation of servicing
assets and servicing liabilities subsequently measured at fair value in the statement of financial position and additional disclosures for all separately recognized servicing assets and servicing liabilities. The statement is effective for fiscal
years beginning after September 30, 2006. The adoption of this standard did not have a material impact on our financial condition, results of operations or liquidity.

In July 2006, the FASB issued FASB Interpretation No. 48 (FIN 48), Accounting for Uncertainty in Income Taxesan interpretation of FASB
Statement 109, which provides guidance on the measurement, recognition, and disclosure of tax positions taken or expected to be taken in a tax return. The interpretation also provides guidance on derecognition, classification, interest and
penalties, and disclosure. FIN 48 prescribes that a tax position should only be recognized if it is more-likely-than-not that the position will be sustained upon examination by the appropriate taxing authority. A tax position that meets this
threshold is measured as the largest amount of benefit that is greater than 50 percent likely of being realized upon ultimate settlement. The cumulative effect of applying FIN 48 is to be reported as an adjustment to the beginning balance of
retained earnings in the period of adoption. FIN 48 is effective for fiscal years beginning after December 15, 2006. The Company is assessing the impact, if any, that the adoption may have on its financial statements.

In September 2006, the FASB ratified the consensus reached by the EITF on Issue No. 06-4, Accounting for Deferred Compensation and
Postretirement Benefit Aspects of Endorsement Split-Dollar Life Insurance Arrangements. EITF 06-4 requires the recognition of a liability and related compensation costs for endorsement split-dollar life insurance policies that provide a
benefit to an employee that extends to postretirement periods as defined in SFAS No. 106,  Employers Accounting for Postretirement Benefits Other Than Pensions. The EITF reached a consensus that Bank Owned Life Insurance
policies purchased for this purpose do not effectively settle the entitys obligation to the employee in this regard and thus the entity must record compensation cost and a related liability. Entities should recognize the effects of applying
this Issue through either, (a) a change in accounting principle through a cumulative-effect adjustment to retained earnings or to other components of equity or net assets in the balance sheet as of the beginning of the year of adoption, or
(b) a change in accounting principle through retrospective application to all prior periods. Management is currently evaluating the impact of adopting this Issue on the Companys financial statements.



11



---

This Issue is effective for fiscal years beginning after December 15, 2007.

In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. SFAS 157 establishes a framework for measuring fair value in
generally accepted accounting principles (GAAP), and expands disclosures about fair value measurements. While the Statement applies under other accounting pronouncements that require or permit fair value measurements, it does not require
any new fair value measurements. SFAS No. 157 defines fair value as the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date.
In addition, the Statement establishes a fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. Lastly, SFAS No. 157 requires additional disclosures for each interim and
annual period separately for each major category of assets and liabilities. The Statement is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years. Management
does not expect the adoption of this Statement to have a material impact on the Companys consolidated financial statements.

In
September 2006, the Securities and Exchange Commission (the SEC) released Staff Accounting Bulletin No. 108 (SAB 108), which provides detail in the quantification and correction of financial statement misstatements. SAB
108 specifies that companies should apply a combination of the rollover and iron curtain methodologies when making determinations of materiality. The rollover method quantifies a misstatement based on the amount of the error
originating in the current year income statement. The iron curtain approach quantifies misstatements based on the effects of correcting the misstatement existing in the balance sheet at the end of the current year, regardless of the year(s) of
origination. SAB 108 instructs companies to quantify the misstatement under both methodologies and if either method results in the determination of a material error, then the company must adjust its financial statements to correct the error. SAB 108
also reminds preparers that a change from an accounting principle that is not generally accepted to a principle that is generally accepted is a correction of an error. The Bulletin is effective for annual financial statements covering the first
fiscal year ending after November 15, 2006. Management does not expect the adoption of this Bulletin to have a material impact on the Companys consolidated financial statements.

In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial Assets and Liabilities. This statement permits
entities to measure many financial instruments and certain other items at fair value. The objective is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related
assets and liabilities differently without having to apply complex hedge accounting provisions. This pronouncement is effective as of the beginning of an entitys first fiscal year that begins after November 15, 2007. The Company is
evaluating the impact of this new standard, but currently believes that adoption will not have a material impact on its financial position or results of operations.

Note 8- Guarantees

The Company does not issue any guarantees that would require liability
recognition or disclosure, other than its standby letters of credit. Standby letters of credit written are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Generally, all letters of credit,
when issued have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as those that are involved in extending loan facilities to customers. The Company generally holds collateral and/or
personal guarantees supporting these commitments. The Company has $796,000 of standby letters of credit as of March 31, 2007. Management believes that the proceeds obtained through a liquidation of collateral and the enforcement of guarantees
would be sufficient to cover the potential amount of future payment required under the corresponding guarantees. The current amount of the liability as of March 31, 2007 for guarantees under standby letters of credit issued is not considered to
be material.

Note 9- Balance Sheet Restructuring

During the quarter ended March 31, 2007, the Company restructured its balance sheet. The Company sold or committed to sell approximately $169.1 million of mortgage-backed securities, $31.9 million in mutual funds
and $47.7 million in fixed rate single family mortgage loans. The Company used a portion of the proceeds from these sales to prepay $68.5 million of Federal Home Loan Bank advances with an average cost of 4.97%. During the quarter, Management
transferred $27.5 million of securities that were previously classified as held to maturity to the available for sale classification. Accordingly, the Company has reclassified all remaining securities as available for sale. The Company accounts for
security transactions based upon the trade date. Trade date payables and receivables represent transaction amounts that have not been settled as of the balance sheet date.



12



---

|Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

General

BCSB Bankcorp, Inc.BCSB Bankcorp, Inc. (the Company) serves as the
holding company for its wholly owned subsidiaries, Baltimore County Savings Bank, F.S.B. (the Bank), BCSB Bankcorp Capital Trust I and BCSB Bankcorp Capital Trust II. Baltimore County Savings Bank, M.H.C. (the MHC), a federal
mutual holding company, owns 63.5% of the Companys outstanding common stock. The Companys assets consist of its investment in the Bank and its portfolio of investment securities. The Company is primarily engaged in the business of
directing, planning and coordinating the business activities of the Bank.

The Companys most significant asset is its investment in
the Bank. Accordingly, the information set forth in this report, including financial statements and related data, relates primarily to the Bank. In the future, the Company may become an operating company or acquire or organize other operating
subsidiaries, including other financial institutions. Currently, the Company does not maintain offices separate from those of the Bank or employ any persons other than officers of the Bank who are not separately compensated for such service. At
March 31, 2007, the Company had total consolidated assets of $726.4 million, total deposits of $591.7 million and stockholders equity of $34.4 million.

The Companys and the Banks executive offices are located at 4111 E. Joppa Road, Suite 300, Baltimore, Maryland 21236, and its main telephone number is (410) 256-5000.

Baltimore County Savings Bank, F.S.B.The Bank is a federally chartered stock savings bank operating through eighteen banking offices serving the
Baltimore metropolitan area. The Bank was chartered by the State of Maryland in 1955 under the name Baltimore County Building and Loan Association. The Bank received federal insurance of its deposit accounts in 1985 and received a federal charter in
1987, at which time it adopted its present name of Baltimore County Savings Bank, F.S.B.

The Banks principal business consists of
attracting deposits from the general public and investing these funds in loans secured by first mortgages on owner-occupied, single-family residences in the Banks market area, and, to a lesser extent, other real estate loans, consisting of
construction loans, single-family rental property loans and commercial real estate loans, and consumer loans. The Bank derives its income principally from interest earned on loans and, to a lesser extent, interest earned on mortgage-backed
securities and investment securities and fees and charges. Funds for these activities are provided principally by operating revenues, deposits and repayments of outstanding loans and investment securities and mortgage-backed securities.

Plan of Conversion and Reorganization

On
February 14, 2007, the Company announced that it adopted a Plan of Conversion and Reorganization (the Plan), pursuant to which it would convert from the mutual holding structure to the stock holding company
structure. Pursuant to the terms of the Plan, the Companys wholly owned subsidiary, Baltimore County Savings Bank, F.S.B. (the Bank), formed a new Maryland corporation that will acquire all of the outstanding shares of
the Banks common stock. Shares of the Companys common stock, other than those held by the Baltimore County Savings Bank, M.H.C. (the MHC), will be converted into shares of the new Maryland corporation pursuant to an exchange
ratio designed to approximate the percentage ownership interests of such persons.

As part of the Plan, the new Maryland holding company
will offer shares of its common stock for sale to the Banks eligible account holders, to the Banks tax-qualified employee benefit plans and to members of the general public in a subscription and community offering in the manner and
subject to the priorities set forth in the Plan. The amount of stock that will be offered will be based on an independent appraisal of the Company as fully converted. The new Maryland corporation expects to retain one-half of the net
proceeds of the offering, less the amount needed to fund an employee stock ownership plan, and contribute the remaining net proceeds to the Bank. The new Maryland corporation may contribute a greater percentage of the net proceeds to ensure
that at the closing of the conversion the Bank has tangible capital of at least 10,0% of adjusted total assets. The Company anticipates that the additional capital raised in the conversion will assist it to continue to satisfy its debt obligations
under the trust preferred securities. Consummation of the Plan is subject to, among other conditions, the approval of the Office of Thrift Supervision, the Companys stockholders and the MHCs members.



13



---

Supervisory Agreement and Other Commitments

On December 8, 2005, Baltimore County Savings Bank entered into a Supervisory Agreement with the Office of Thrift Supervision. Pursuant to the terms
of the Supervisory Agreement, we agreed as follows:



| |  |  | To take all necessary and appropriate actions to comply with the Bank Secrecy Act and the Flood Disaster Protection Act and applicable regulations under these acts.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Within 60 days, to prepare, adopt and submit for review and approval by the Office of Thrift Supervision a comprehensive three year business plan that considers our
existing operations, business strategies, current market conditions, local demographics, earnings, available resources and existing capital levels. We must implement the business plan as approved by the Office of Thrift Supervision, and any material
modifications to the business plan must be submitted to the Office of Thrift Supervision 45 days prior to implementation.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | To review and revise as necessary our written policy for compliance with the Bank Secrecy Act laws and regulations. In amending the Bank Secrecy Act compliance
program, the Board of Directors must: (i) review and revise as necessary our written methodology for assigning risk levels; (ii) strengthen our customer identification program; (iii) review and revise as necessary our written internal
controls, due diligence processes and oversight and monitoring procedures; (iv) strengthen our currency transaction reporting procedures; (v) review and revise as necessary our specific review procedures to ensure the accurate completion
and timely filing of all currency transaction reports; and (vi) address all deficiencies and weaknesses and complete all required corrective actions discussed in our 2005 examination by the Office of Thrift Supervision. The Board also must
review our Bank Secrecy Act compliance program on an annual basis to assess its adequacy and compliance with applicable Bank Secrecy Act laws and regulations and, within 60 days, review and revise our policies and procedures for conducting annual
independent testing of our Bank Secrecy Act compliance program.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | To review and amend as necessary our Flood Disaster Protection Act policy and procedures to ensure that appropriate flood insurance, if required, is obtained and
maintained for all properties securing a loan from us. We also must ensure that our personnel receive appropriate training and periodically review our compliance with the Flood Disaster Protection Act policy.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | To review and revise as necessary our written indirect automobile loan underwriting policies and procedures to strengthen and improve our automobile underwriting
and approval process.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The Supervisory Agreement will remain in effect until terminated, modified, or suspended in
writing by the Office of Thrift Supervision. We believe we have fully adopted and implemented the various plans, policies and procedures required by the Supervisory Agreement.

Given the declining yield on the indirect automobile lending program and the required loss reserves, in 2005 we made the decision to end our indirect
automobile lending program. The portfolio balances for the indirect automobile lending program have decreased from $65.9 million at December 31, 2005 to $36.4 million at December 31, 2006, since this measure. We have filed an amended
business plan with the Office of Thrift Supervision to take into account the conversion, the suspension of dividends, a balance sheet restructuring and certain losses from a check-kiting scheme that made the original business plan obsolete.

In addition to the Supervisory Agreement, we have made certain other commitments to the Office of Thrift Supervision. These commitments
are as follows:



| |  |  | Baltimore County Savings Bank will not pay any dividend to BCSB Bankcorp or to Baltimore County Savings Bank, M.H.C. without the prior written approval of the
Office of Thrift Supervision.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



14



---

| |  |  | BCSB Bankcorp will not declare or pay any dividends, nor will it incur any debt, without the prior written approval of the Office of Thrift Supervision.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Our Board of Directors will revise our internal control policies and procedures related to higher risk accounts in accordance with our Bank Secrecy Act compliance
program.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

While we believe we are in compliance with the terms of the Supervisory Agreement and our additional
commitments, a failure to comply with the Supervisory Agreement and our additional commitments could result in the initiation of further enforcement action by the Office of Thrift Supervision, including the imposition of civil monetary penalties. We
have incurred significant additional regulatory compliance expense in connection with the Supervisory Agreement and our additional commitments. However, regulatory compliance expense attributable to the Supervisory Agreement and our additional
commitments is not anticipated to have a material financial impact on us in the future, except that, if we are unable to complete this offering, BCSB Bankcorps commitment not to incur debt, and Baltimore County Savings Banks commitment
not to pay a dividend to BCSB Bankcorp, without prior Office of Thrift Supervision approval, could adversely affect our ability to meet our obligations under our trust preferred securities. For further information, see Risk
FactorsRisks Related to Our BusinessWe are subject to the restrictions and conditions of a Supervisory Agreement with, and other commitments have made to, the Office of Thrift Supervision. Failure to comply with the Supervisory Agreement
could result in additional enforcement action against us, including the imposition of monetary penalties, and could adversely affect our ability to meet our obligations under our trust preferred securities.and Regulation and
Supervision.

Balance Sheet Restructuring

The Company is in the process of transforming our balance sheet by emphasizing assets and liabilities that allow us to increase our net interest margin while reducing exposure to risk from interest rate fluctuations.
The Company will accomplish this transformation with short-term and long-term initiatives.

In the short-term, we recently announced and
began executing an initiative to restructure our balance sheet as follows:

The Company sold approximately $169.1 million of
mortgage-backed securities and investment securities with an average yield of 3.51%. The Company will use the majority of the proceeds from these sales to prepay $68.5 million of Federal Home Loan Bank advances with an average cost of 4.97%. The
remainder of the proceeds from the sale of mortgage-backed securities and investment securities initially will be invested in overnight deposits with the Federal Home Loan Bank of Atlanta yielding 5.19% and used, over time, to fund outflows of
certificate of deposit accounts which is expect to occur as we reduce certificates of deposit rates in an effort to reduce these higher cost deposits as a funding source.

We sold $33.9 million of mutual funds and have committed to sell approximately $47.7 million of fixed-rate single-family mortgage loans with a weighted average yield of 5.11% and a weighted average remaining term to
maturity of 119 months. Approximately 75% of the proceeds from these sales will be used to purchase investment securities with an anticipated approximate yield of 5.55%. We will use the remaining proceeds from the sale of single-family mortgage
loans to originate commercial mortgage loans as opportunities to do so become available.

As a result of this balance sheet restructuring,
we expect to increase our interest rate spread, reduce our exposure to risks of interest rate fluctuations and improve our capital ratios. In connection with the balance sheet restructuring, we incurred an after-tax charge to income of $4.9 million
during the three months ending March 31, 2007. There were no known credit issues with any of the assets that were sold. The losses associated with the assets sold as a result of the restructuring were generally a reflection of the assets
yield in the current interest rate environment. Our recent analysis indicated that without taking this action, net interest margins and net income would decline in future periods. We believe that the balance sheet restructuring, will improve
profitability going forward, although there can be no assurances that this will occur. The decision to execute the restructuring occurred on March 21, 2007 and was only considered after our Board of Directors approved the Plan on
February 14, 2007.



15



---

Critical Accounting Policies

Managements discussion and analysis of the Companys financial condition is based on the consolidated financial statements, which are prepared in accordance with accounting principles generally accepted in
the United States of America. The preparation of such financial statements requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses and related disclosure of contingent
assets and liabilities. On an ongoing basis, management evaluates its estimates, including those related to the allowance for loan losses.

Management believes the allowance for loan losses is a critical accounting policy that requires the most significant estimates and assumptions used in the preparation of the consolidated financial statements. The allowance for loan losses
is based on managements evaluation of the level of the allowance required in relation to the estimated loss exposure in the loan portfolio. Management believes the allowance for loan losses is a significant estimate and therefore regularly
evaluates it for adequacy by taking into consideration factors such as prior loan loss experience, the character and size of the loan portfolio, business and economic conditions and managements estimation of losses. The use of different
estimates or assumptions could produce different provisions for loan losses. Refer to the discussion of Allowance for Loan Losses in Note 3 to the Consolidated Financial Statements in the annual report for a detailed description of managements
estimation process and methodology related to the allowance for loan losses.

Securities are evaluated periodically to determine whether a
decline in their value is other than temporary. The term other than temporary is not intended to indicate a permanent decline in value. Rather, it means that the prospects for near term recovery of value are not necessarily favorable, or
that there is a lack of evidence to support fair values equal to, or greater than, the carrying value of the investment. Management reviews criteria such as the magnitude and duration of the decline, as well as the reasons for the decline, to
predict whether the loss in value is other than temporary. Once decline in value is determined to be other than temporary, the value of the security is reduced and a corresponding charge to earnings is recognized.

We account for income taxes under the asset/liability method. Deferred tax assets are recognized for the future consequences attributable to differences
between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, as well as operating loss and tax credit carry-forwards. Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period indicated
by the enactment date. A valuation allowance is established for deferred tax assets when, in the judgment of management, it is more likely than not that such deferred tax assets will not become realizable. The judgment about the level of future
taxable income is dependent to a great extent on matters that may, at least in part, be beyond our control. It is at least reasonably possible that managements judgment about the need for a valuation allowance for deferred tax assets could
change in the near term.

Forward-Looking Statements

When used in this Form 10-Q, the words or phrases will likely result, are expected to, will continue, is anticipated, estimate, project or
similar expressions are intended to identify forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are subject to certain risks and uncertainties including changes in
economic conditions in the Companys market area, changes in policies by regulatory agencies, fluctuations in interest rates, demand for loans in the Companys market area, competition and information provided by third-party vendors that
could cause actual results to differ materially from historical earnings and those presently anticipated or projected. The Company wishes to caution readers not to place undue reliance on any such forward-looking statements, which speak only as of
the date made. The Company wishes to advise readers that the factors listed above could affect the Companys financial performance and could cause the Companys actual results for future periods to differ materially from any opinions or
statements expressed with respect to future periods in any current statements.

The Company does not undertake, and specifically disclaims
any obligation, to publicly release the result of any revisions which may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated
events.



16



---

Comparison of Financial Condition at March 31, 2007 and September 30, 2006

During the quarter ended March 31, 2007, we significantly restructured our balance sheet by selling mortgage-backed securities, investment securities
and mutual funds. For further information regarding this restructuring and future planned asset sales, as well as our use and intended use of the proceeds from these asset sales, see Balance Sheet Restructuring.

During the six months ended March 31, 2007, the Companys assets decreased by $54.6 million, or 6.9% from $785.8 million at September 30,
2006 to $726.4 million at March 31, 2007. The Companys interest bearing deposits in other banks increased $63.0 million, from $2.9 million at September 30, 2006 to $65.9 million at March 31, 2007 as the Company invested the
proceeds from sales of mortgage-backed securities and investment securities in short-term instruments. Such funds will eventually be used in funding the outflows of certificate of deposit accounts that are expected to occur as we reduce certificates
of deposit rates in an effort to reduce these higher cost deposits as a funding source. The Companys investment portfolio available for sale decreased $136.6 million or 96.2%, from $143.1 million at September 30, 2006 to $6.4 million at
March 31, 2007 due to the sale of various investment securities in an effort to restructure the balance sheet. The Companys investment portfolio held to maturity decreased $4.5 million from $4.5 million at September 30, 2006 to $0 at
March 31, 2007, as various investments matured and the funds were not reinvested in securities as the Bank restructured its balance sheet. Net loans receivable, decreased $56.0 million, or 12.0%, from $463.8 million at September 30, 2006
to $407.7 million at March 31, 2007. Loans held for sale increased $47.7 million at March 31, 2007 compared to $0 for September 30 2006. These changes occurred as the Company reclassified $47.7 million in loans receivable as loans
held for sale, as such loans are expected to be sold as part of the Companys strategy to restructure its balance sheet. The Banks lending strategy has shifted such that commercial real estate lending and commercial business lending and
short term home equity lending have become key focuses. The Bank ceased its indirect auto lending program in December 2005. The indirect loan portfolio was $42.3 million at September 30, 2006 and $30.9 million at March 31, 2007 it is
expected to decline over time as the loans are paid down. The Companys mortgage-backed securities available for sale decreased $29.3 million, or 33.7%, from $86.8 million at September 30, 2006 to $57.5 million at March 31, 2007. This
decrease was primarily a result of the transfer and reclassification of held to maturity mortgage-backed securities to available for sale. The Companys mortgage-backed securities held to maturity decreased $28.7 million or 100.0% from $28.7
million at September 30, 2006 to $0 at March 31, 2007 as all mortgage-backed securities are now classified as available for sale. The Company no longer intends to classify mortgage-backed securities and investment securities as held to
maturity for the foreseeable future. Premises and equipment decreased $471,000, or 4.2% from $11.2 million at September 30, 2006 to $10.8 million at March 31, 2007. The cash surrender value on the Bank Owned Life Insurance increased
$313,000, or 2.4% from $13.2 million at September 30, 2006 to $13.5 million at March 31, 2007. Due to the decrease in the interest margin, the Banks current budget calls for minimal growth, until interest margins return to a level
sufficient to allow growth. The Bank is seeking to increase core deposits in an effort to reduce borrowings and decrease the cost of funds. Any increase in deposits may be offset by decreases in levels of borrowings. New loans may be made to offset
payments received on existing loans and securities. If payments received on loans exceed demand, then securities may be purchased or borrowings further reduced.

Deposits decreased by $13.1 million, or 2.2%, from $604.8 million at September 30, 2006 to $591.7 million at March 31, 2007. This decrease was primarily due to increased competition. Short-term advances from
the Federal Home Loan Bank of Atlanta decreased by $20.0 million, or 50.0%, from $40.0 million at September 30, 2006 to $20.0 million at March 31, 2007. Long-term advances from the Federal Home Loan Bank of Atlanta decreased $48.5 million,
or 61.8%, from $78.5 million at September 30, 2006, to $30.0 million at March 31, 2007. Advances from the Federal Home Loan Bank of Atlanta decreased as the Bank used funds from the sale of securities to pay off $68.5 million in high cost
advances as part of the strategy to restructure the balance sheet.

Stockholders equity increased by $1.0 million, or 3.03%, from
$33.4 million at September 30, 2006 to $34.4 million at March 31, 2007, which was primarily attributable to the decrease in accumulated other comprehensive loss of $4.0 million from, a negative $4.4 million at September 30, 2006 to a
negative $304,000 at March 31, 2007 offset, in part by net losses of $3.0 million for the six months ended March 31, 2007. The change in these unrealized losses was mainly due the realization of the losses as the securities were sold. The
remaining unrealized losses are considered temporary as they reflect market values on March 31, 2007 and are subject to change daily as interest rates fluctuate. This decrease in accumulated other comprehensive income is due to the effect
rising interest rates have on the available for sale securities recorded at fair market value and has no impact on the Banks regulatory capital.

Comparison of Operating Results for the Six Months Ended March 31, 2007 and 2006



17



---

Net Income. Net for the six months ended March 31, 2007 was impacted significantly by our
balance sheet restructuring. In March of 2007, we elected to sell approximately $169.1 million of securities held in our investment portfolio (yield 3.51%) and use the majority of the proceeds from the sale to repay short-term borrowings (cost
5.97%). We also sold $31.9 million of mutual funds and $47.7 million of fixed-rate single family mortgage loans with a weighted average yield of 5.11%. In conjunction with the restructuring, we realized pre-tax losses on the sales of securities and
loans of $7.4 million. The restructure is expected to have a positive impact in future periods as the yields on securities and loans sold were significantly lower than those on borrowings repaid. During the same period the Bank recovered a partial
amount of the loss from the check- kiting scheme that was perpetrated on the Bank in June of 2006. The amount recovered from insurance proceeds was $3.4 million.

Net loss increased from a loss of $(5,000) for the six months ended March 31, 2006 to a net loss of $(3.2) million for the six months ended March 31, 2007. The increase was primarily due to a loss on the
sale of investments and mortgage backed securities of $5.9 million. for the six months ended March 31, 2007, and the valuation allowance on loans held for sale of $1.5 million. A recovery from insurance on the loss on dishonored checks of $3.4
million partially offset the loss on the sale of investments and mortgage-backed securities. Also contributing to the net loss for the six months ended March 31, 2007 was a decrease of $1.3 million, or 17.3%, in net interest income from $7.4
million for the six months ended March 31, 2007 to $6.2 million for the six months ended March 31, 2007.

Net Interest
Income. Net interest income decreased by $1.2 million or 16.1% from $7.4 million for the six months ended March 31, 2006 compared to $6.2 million for the six months ended March 31, 2007. The decrease in net interest income primarily
was the result of increases in the average rate on interest bearing liabilities offset partially by decrease in the average balance of interest bearing liabilities. Due to deposits re-pricing faster than loans in a higher interest rate environment,
the interest rate spread decreased 33 basis points from 2.02% for the six months ended March 31, 2006 to 1.69% for the six months ended March 31, 2007. The Companys ratio of average interest-earning assets to average interest-bearing
liabilities increased from 98.17% for the six months ended March 31, 2006 to 100.43% for the six months ended March 31, 2007. The Companys interest rate spread has decreased due to the rising rates paid on borrowed funds and deposits
not being completely offset by rising rates for new loans. With the sale of low yielding assets and the redemption of high cost borrowings as a result of the balance sheet restructuring, improvements in interest spread should occur. Changes in short
term rates affect the Companys, the interest rate spread as $23.0 million borrowed funds tied to LIBOR re-price as interest rates fluctuate.

Interest Income. Interest income increased by $728,000, or 3.7% from $19.5 million for the six months ended March 31, 2006 to $20.2 million for the six months ended March 31, 2007. Interest and fees on loans increased by
$854,000, or 6.2%, from $13.7 million for the six months ended March 31, 2006 to $14.6 million for the six months ended March 31, 2007. This was primarily due to an increase in the average balance of loans receivable of $2.3 million from
$458.3 million for the six months ended March 31, 2006 to $460.1 million for the six months ended March 31, 2007, and an increase in the average yield earned on loans receivable of 35 basis points from 5.99% for the six months ended
March 31, 2006, to 6.34% for the six months ended March 31, 2007. The increase in the average balance of loans was primarily attributable to the Bank having competitive rates and current economic conditions and managements strategy
to increase variable rate commercial real estate loans and short term home equity loans. The increase in the average yield was attributable to the prevailing market rates in the economy. Interest on mortgage-backed securities decreased by $259,000
or 10.0% from $2.6 million for the six months ended March 31, 2006 to $2.3 million for the six months ended March 31, 2007. This decrease was primarily due to the decrease in the average balance of mortgage-backed securities from $129.7
million for the six months ended March 31, 2006 to $111.8 million for the six months ended March 31, 2007. The decrease in the average balance more than offset an increase in the average rate from 4.00% at March 31, 2006 to 4.18% at
March 31, 2007. Interest and dividends on investment securities remained stable at $3.1 million for the six months ended March 31, 2006 and March 31, 2007. This was primarily due to an increase in the average yield on investments of
43 basis points from 3.85% for the six months ended March 31, 2006 to 4.28% for the six months ended March 31, 2007 due to step up provisions on some investment securities. However, this was partially offset by a decrease in the average
balance of investments of $16.8 million, from $160.1 million for the six months ended March 31, 2006 to $143.3 million for the six months ended March 31, 2007.

Interest Expense. Interest expense, which consists of interest on deposits, interest on borrowed money and other interest expense, increased from $12.1 million for the six months ended March 31, 2006 to
$14.0 million for the six months ended March 31, 2007, an increase of $1.9 million or 15.8%. Interest on deposits increased $2.0 million from $8.5 million at March 31, 2006 to $10.5 million at March 31, 2007 due to an increase in the
average cost of deposits of 68 basis points from 2.81% for the six months ended March 31, 2006 to 3.49% for the six months ended March 31, 2007.



18



---

This was partially offset by a decrease in the average balance of deposits of $4.4 million, or .7%, from $603.0 million at March 31, 2006 to $598.6
million at March 31, 2007. The decrease in deposits was primarily due to increased competition for deposit funds. Interest on short-term borrowings decreased by $645,000, or 42.7%, for the six months ended March 31, 2007 from $1.5 million
at March 31, 2006 to $864,000 at March 31, 2007. Interest on long-term borrowings increased by $463,000, or 38.1% for the six months ended March 31, 2007 from $1.2 million for the six months ended March 31, 2006 to $1.7 million
for the six months ended March 31, 2007. The overall decrease in borrowings was primarily due to a decrease of $38.8 million in the average balances of advances from the Federal Home Loan Bank of Atlanta during the six months ended
March 31, 2007. Also contributing to interest expense was interest on the Junior Subordinated Debentures, which increased $121,000, or 13.4% from $903,000 for the six months ended March 31, 2006 to $1.0 million for the six months ended
March 31, 2007. This increase was due to the increase in the average rate paid on the Junior Subordinated Debentures from 7.79% during 2006 to 8.83% during 2007. The rates on the Junior Subordinate Debentures are based on LIBOR and adjust
quarterly.



19



---

Average Balance Sheet. The following table sets forth certain information relating to the
Companys average balance sheet and reflects the average yield on assets and cost of liabilities for the periods indicated and the yields earned and rates paid. Such yields and costs are derived by dividing income or expense by the average
daily balance of assets or liabilities, respectively, for the six month periods ended March 31, 2007 and 2006. Total average assets are computed using month-end balances.

The table also presents information for the periods indicated with respect to the differences between the average yield earned on interest-earning assets
and average rate paid on interest-bearing liabilities, or interest rate spread, which banks have traditionally used as an indicator of profitability. Another indicator of net interest income is net interest margin, which is
net interest income divided by the average balance of interest-earning assets.



|                                                                    |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  
|------------------------------------------------------------------- |  | ---------------------------------- | ------- | -------- | ---- | ----------- |  | ------ | -------------- |  | -------- | ------- | ----------- | - | ------ |  | ----- | -
|                                                                    |  | For the Six Months Ended March 31, |        
|                                                                    |  | 2007                               |         |          | 2006 |            
|                                                                    |  | AverageBalance                     |         | Interest |      | AverageRate |  |        | AverageBalance |  | Interest |         | AverageRate |  
|                                                                    |  | (Dollars in thousands)             |        
|Interest-earning assets:                                            |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  
|Loans receivable, net                                               |  | $                                  | 460,586 |          | $    | 14,590      |  | 6.34   | %              |  | $        | 458,264 |             | $ | 13,736 |  | 5.99  | %
|Mortgage-backed securities                                          |  |                                    | 111,761 |          |      | 2,336       |  | 4.18   |                |  |          | 129,667 |             |   | 2,595  |  | 4.00  |  
|Investment securities                                               |  |                                    | 143,335 |          |      | 3,066       |  | 4.28   |                |  |          | 160,053 |             |   | 3,079  |  | 3.85  |  
|Other interest earning assets                                       |  |                                    | 8,306   |          |      | 213         |  | 5.13   |                |  |          | 2,095   |             |   | 67     |  | 6.40  |  
|                                                                    |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  
|Total Interest-earning assets                                       |  |                                    | 723,988 |          |      | 20,205      |  | 5.58   |                |  |          | 750,079 |             |   | 19,477 |  | 5.19  |  
|Bank Owned Life Insurance                                           |  |                                    | 13,354  |          |      |             |  |        |                |  |          | 12,781  |             |   |        |  |       |  
|Noninterest-earning assets                                          |  |                                    | 23,864  |          |      |             |  |        |                |  |          | 46,363  |             |   |        |  |       |  
|                                                                    |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  
|Total assets                                                        |  | $                                  | 761,206 |          |      |             |  |        |                |  | $        | 809,223 |             |   |        |  |       |  
|                                                                    |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  
|Interest-bearing liabilities:                                       |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  
|Deposits                                                            |  | $                                  | 598,616 |          | $    | 10,450      |  | 3.49   |                |  | $        | 602,992 |             | $ | 8,478  |  | 2.81  |  
|Short-term FHLB Advances                                            |  |                                    | 35,433  |          |      | 864         |  | 4.88   |                |  |          | 79,173  |             |   | 1,509  |  | 3.81  |  
|Long-term FHLB Advances                                             |  |                                    | 62,015  |          |      | 1,678       |  | 5.41   |                |  |          | 57,059  |             |   | 1,215  |  | 4.26  |  
|Junior Subordinated Debentures                                      |  |                                    | 23,197  |          |      | 1,024       |  | 8.83   |                |  |          | 23,197  |             |   | 903    |  | 7.79  |  
|Other liabilities                                                   |  |                                    | 1,629   |          |      |            |  | .00    |                |  |          | 1,668   |             |   |       |  | .00   |  
|                                                                    |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  
|Total interest-bearing liabilities                                  |  |                                    | 720,890 |          |      | 14,016      |  | 3.89   |                |  |          | 764,089 |             |   | 12,105 |  | 3.17  |  
|                                                                    |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  
|Noninterest-bearing liabilities                                     |  |                                    | 6,475   |          |      |             |  |        |                |  |          | 4,693   |             |   |        |  |       |  
|                                                                    |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  
|Total liabilities                                                   |  |                                    | 727,365 |          |      |             |  |        |                |  |          | 768,782 |             |   |        |  |       |  
|Stockholders Equity                                                |  |                                    | 33,841  |          |      |             |  |        |                |  |          | 40,441  |             |   |        |  |       |  
|                                                                    |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  
|Total liabilities and stockholders equity                          |  | $                                  | 761,206 |          |      |             |  |        |                |  | $        | 809,223 |             |   |        |  |       |  
|                                                                    |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  
|Net interest income                                                 |  |                                    |         |          | $    | 6,189       |  |        |                |  |          |         |             | $ | 7,372  |  |       |  
|                                                                    |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  
|Interest rate spread                                                |  |                                    |         |          |      |             |  | 1.69   | %              |  |          |         |             |   |        |  | 2.02  | %
|                                                                    |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  
|Net interest margin                                                 |  |                                    |         |          |      |             |  | 1.71   | %              |  |          |         |             |   |        |  | 1.97  | %
|                                                                    |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  
|Ratio average interest earning assets/interest- bearing liabilities |  |                                    |         |          |      |             |  | 100.43 | %              |  |          |         |             |   |        |  | 98.17 | %
|                                                                    |  |                                    |         |          |      |             |  |        |                |  |          |         |             |   |        |  |       |  



20



---

Rate/Volume Analysis.The table below sets forth certain information regarding changes in interest
income and interest expense of the Bank for the periods indicated. For each category of interest-earning asset and interest-bearing liability, information is provided on changes attributable to: (i) changes in volume (changes in volume
multiplied by old rate); (ii) changes in rates (change in rate multiplied by old volume); and (iii) changes in rate/volume (changes in rate multiplied by the changes in volume).



|                                     |  |                                |      |     |      |          |             |   |      |       |  |   |        |   |  | 
|------------------------------------ |  | ------------------------------ | ---- | --- | ---- | -------- | ----------- | - | ---- | ----- |  | - | ------ | - |  | 
|                                     |  | For Six Months Ended March 31, |     
|                                     |  | 2007                           |      | vs. |      | 2006     |            
|                                     |  | Increase (Decrease) Due to     |     
|                                     |  | Volume                         |      |     | Rate |          | Rate/Volume |   |      | Total | 
|                                     |  | (In Thousands)                 |     
|Interest income:                     |  |                                |      |     |      |          |             |   |      |       |  |   |        |  
|Loans receivable, net                |  | $                              | 70   |     |      | $780     |             | $ | 4    |       |  | $ | 854    |  
|Mortgage-backed securities           |  |                                | (360 | )   |      | 117      |             |   | (16  | )     |  |   | (259   | )
|Investment securities and FHLB Stock |  |                                | (321 | )   |      | 345      |             |   | (37  | )     |  |   | (13    | )
|Other interest-earning assets        |  |                                | 199  |     |      | (13)     |             |   | (40  | )     |  |   | 146    |  
|                                     |  |                                |      |     |      |          |             |   |      |       |  |   |        |  
|Total interest-earning assets        |  |                                | (412 | )   |      | 1,229    |             |   | (89  | )     |  |   | 728    |  
|Interest expense:                    |  |                                |      |     |      |          |             |   |      |       |  |   |        |  
|Deposits                             |  |                                | (62  | )   |      | 2,049    |             |   | (15  | )     |  |   | 1,972  |  
|Short-term FHLB advances             |  |                                | (834 | )   |      | 422      |             |   | (233 | )     |  |   | (645   | )
|Long-term FHLB advances              |  |                                | 106  |     |      | 328      |             |   | 29   |       |  |   | 463    |  
|Junior Subordinated Debentures       |  |                                | 0    |     |      | 121      |             |   | 0    |       |  |   | 121    |  
|Other liabilities                    |  |                                | 0    |     |      | 0        |             |   | 0    |       |  |   | 0      |  
|                                     |  |                                |      |     |      |          |             |   |      |       |  |   |        |  
|Total interest-bearing liabilities   |  |                                | (790 | )   |      | 2,920    |             |   | (219 | )     |  |   | 1,911  |  
|                                     |  |                                |      |     |      |          |             |   |      |       |  |   |        |  
|Change in net interest income        |  | $                              | 378  |     |      | $(1,691) |             | $ | 130  |       |  | $ | (1,183 | )
|                                     |  |                                |      |     |      |          |             |   |      |       |  |   |        |  

Provision for Loan Losses. The Company charges provisions for loan losses which affects
earnings to maintain the total allowance for loan losses at a level management considers adequate to provide losses inherent in the loan portfolio as of the balance sheet date. In determining the provision, management considers a number of factors
such as existing loan levels, prior loss experience, current economic conditions and the probability of these conditions affecting existing loans. The Company established a $117,000 provision for losses on loans during the six months ended
March 31, 2007 as compared to a provision of $132,000 for the six months ended March 31, 2006. During the six months ended March 31, 2006, the Bank received a recovery in the amount of $120,000 on a loan that had been previously
charged off. Exclusive of that recovery managements analysis of the adequacy of the allowance for loan losses indicated the need for a provision during the quarter ended March 31, 2006 in the amount of $252,000. As a result, the recovery
net of the current provision resulted in a provision in the amount of $132,000. Loan chargeoffs for the six months ended March 31, 2007 were $209,000 as compared to $358,000 for the six months ended March 31, 2006, a decrease of $149,000.
Loan recoveries were $186,000 for the six months ended March 31, 2007 compared to $162,000 for the six months ended March 31, 2006. Non performing loans at March 31, 2007 were $2.7 million as compared to $281,000 at March 31,
2006. The increase in non performing loans was due to a commercial customer who was delinquent and has subsequently filed for bankruptcy. While the collateral on this loan is sufficient to render the Bank whole the Company transferred $280,000 from
the general valuation allowance to a specific valuation allowance for this loan. The total allowance for loan losses is $2.8 million at March 31, 2007. In establishing such provisions, management considered an analysis of the risk inherent in
the loan portfolio. For additional information see Asset Quality.

Other Income.Other income was $765,000 for the six months
ended March 31, 2006 and ($6.6) million for the six months ended March 31, 2007. During the six months ended March 31, 2007 the Company incurred a loss of $5.9 million from the sale of investments and mortgage-backed securities as the
Bank implemented its restructuring plan. The Company also recorded a $1.5 million valuation allowance on loans held for sale. Fees on transaction accounts also decreased by $25,000 from $285,000 for the six months ended March 31, 2006 to
$260,000 for the six months ended March 31, 2007 as we eliminated fees on certain products in an effort to compete in the market and increase our transaction accounts which are our lowest cost source of funding. Income from Bank Owned Life
Insurance (BOLI) increased



21



---

$46,000 for the six months ended March 31, 2007 from $236,000 for the six months ended March 31, 2006, to $282,000 for the six months ended
March 31, 2007. This increase was due to an adjustment in the rate of dividends earned on the BOLI investment.

Non-interest
Expenses.Total non-interest expenses decreased by $3.8 million, or 45.9%, from $8.2 million for the six months ended March 31, 2006 to $4.4 million for the six months ended March 31, 2007. The decrease in non-interest expenses was
primarily due to the recovery of $3.3 million of insurance proceeds on the loss from the check kiting scheme perpetrated on the Bank discovered in June 2006. Data processing fees of decreased by $249,000, from $972,000 for the six months ended
March 31, 2006 to $723,000 for the six months ended March 31, 2007. This decrease was due to the change of data processors. Salaries and related expenses decreased by $314,000, or 7.4%, from $4.3 million for the six months ended
March 31, 2006 to $3.9 million for the six months ended March 31, 2007. This decrease was primarily due to a decrease in the work force as the Bank continued with its cost cutting strategies. Employee benefits were adjusted to be less
costly while still offering competitive benefits. These decreases were partially offset by an increase of $17,000, or 6.2% in advertising expense, from $273,000 for the six months ended March 31, 2006 to $290,000 for the six months ended
March 31, 2007. This increase was due to increased advertising during the period. Professional fees also increased $111,000, or 52.4%, from $212,000 for the six months ended March 31,2006 to $323,000 for the six months ended March 31,
2007. Professional fees increased due to additional legal fees arising from the supervisory agreement and the check- kiting scheme perpetrated against the Bank in June 2006. There was also an increase in other expenses of $71,000, or 14.3%, from
$497,000 for the six months ended March 31, 2006 to $568,000 for the six months ended March 31, 2007.

Income Taxes. The
Companys income tax (benefit) was $(1.8) million and $(158,000) for the six months ended March 31, 2007 and 2006, respectively. The Companys tax benefit increased for the six months ended March 31, 2007 as compared to the same
period in the prior year as the Companys loss increased due to the loss on the sale of investments and mortgage-backed securities and the valuation allowance on loans held for sale as the Company implemented the balance sheet restructuring.
The Company also earned certain income that is exempt from state taxes and $282,000 non-taxable income from the Bank Owned Life Insurance during the six months ended March 31, 2007.

Comparison of Operating Results for the Three Months Ended March 31, 2007 and 2006

Net
Income. Net income for the three months ended March 31, 2007 was impacted significantly by a balance sheet restructuring. In March of 2007, we elected to sell approximately $169.1 million of securities held in our investment portfolio
(yield 3.51%) and use the majority of the proceeds from the sale to repay short-term borrowings (cost 5.97%). In conjunction with the restructuring, we realized pre-tax losses on the sales of securities and loans of $7.4 million. The restructure is
expected to have a positive impact in future periods as the yields on securities and loans sold were significantly lower than borrowings repaid. During the same period the Bank recovered a partial amount of the loss from the check- kiting scheme
that was perpetrated on the Bank in June of 2006. The amount recovered from insurance proceeds was $3.4 million.

Net income decreased by
$3.1 million, from $114,000 for the three months ended March 31, 2006 to a loss of ($3.0) million for the three months ended March 31, 2007. The decrease in net income was primarily attributable to a decrease in other income of $7.3
million from $259,000 for the three months ended March 31, 2006 to a loss of $7.1 million for the three months ended March 31, 2007 due primarily to the $5.9 loss from the sale of investments and mortgage-backed securities. Also
contributing to the decrease in net income was the valuation provision for loans held for sale of $1.5 million, which was partially offset by the receipt of $3.3 million of insurance proceeds for the loss on dishonored checks from a check kiting
perpetrated on the Bank. Net interest income also decreased by $648,000, or 17.3% from $3.7 million for the three months ended March 31, 2006 to $3.1 million for the three months ended March 31, 2007.

Net Interest Income. Net interest income decreased by $648,000 or 17.3% from $3.7 million for the three months ended March 31, 2006 to $3.1
million for the three months ended March 31, 2007. The decrease in net interest income primarily was the result of increases in the average rate on interest bearing liabilities which was partially offset by a decrease in the average balance of
interest bearing liabilities. Due to deposits re-pricing faster than loans, the interest rate spread decreased 39 basis points from 2.07% for the three months ended March 31, 2006 to 1.68% for the three months ended March 31, 2007. The
Companys ratio of average interest-earning assets to average interest-bearing liabilities increased from 97.9% for the three months ended March 31, 2006 to 101.4% for the three months ended March 31, 2007. The primary reason for the
increase in this ratio is the Bank decreased its interest bearing liabilities by retiring



22



---

$68.0 million FHLB advances, as the Company restructured its balance sheet. With the sale of low yielding assets and the redemption of high cost borrowings
as a result of the balance sheet restructuring, improvements in interest rate spread should occur in the future.

Interest Income.
Interest income increased by $94,000, or 1.0%, from $9.9 million for the three months ended March 31, 2006 to $10.0 million for the three months ended March 31, 2007. Interest and fees on loans increased by $272,000, or 3.9%, from $7.0
million for the three months ended March 31, 2006 to $7.3 million for the three months ended March 31, 2007. This was primarily due to an increase in the average yield earned on loans receivable of 23 basis points from 6.09% for the three
months ended March 31, 2006 to 6.32% for the three months ended March 31, 2007. The average balance of loans receivable remained steady at $459.2 million for the three months ended March 31, 2006 and for the three months ended at
March 31, 2007. The increase in the average yield was attributable to the prevailing market rates in the economy. Interest on mortgage-backed securities decreased $117,000, or 9.2%, from $1.3 million for the three months ended March 31,
2006 to $1.2 million for the three months ended March 31, 2007. This decrease was primarily due to the decrease in the average balance of mortgage-backed securities from $125.5 million for the three months ended March 31, 2006 to $110.1
million for the three months ended March 31, 2007. The decrease in the average balance more than offset an increase in the average rate from 4.1% for the three months ended March 31, 2006 to 4.2% for the three months ended March 31,
2007. Interest and dividends on investment securities decreased by $61,000, or 3.9%, from $1.6 million for the three months ended March 31, 2006 to $1.5 million for the three months ended March 31, 2007. This was primarily due to a
decrease in the average balance of investments of $20.9 million, from $159.7 million for the three months ended March 31, 2006 to $138.9 million for the three months ended March 31, 2007. However, this was partially offset by an increase
in the average yield on investments of 41 basis points from 3.90% for the three months ended March 31, 2006 to 4.31% for the three months ended March 31, 2007 due to step up provisions on some investment securities.

Interest Expense. Interest expense, which consists of interest on deposits, interest on borrowed money and other interest expense, increased from
$6.1 million for the three months ended March 31, 2006 to $6.9 million for the three months ended March 31, 2007, a change of $742,000, or 12.1%. Interest on deposits increased $792,000 from $4.3 million for the three months ended
March 31, 2006 to $5.1million for the three months ended March 31, 2007 due to an increase in the average yield on deposits of 60 basis points from 2.86% for the three months ended March 31, 2006 to 3.46% for the three months ended
March 31, 2007. This was partially offset by a decrease in the average balance of deposits of $13.4 million, or 2.2% from $604.7 million for the three months ended March 31, 2006 to $591.2 million for the three months ended March 31,
2007. The decrease in deposits was primarily due to increased competition for low cost deposit funds. Interest on short-term borrowings increased by $17,000, or 2.8%, from $610,000 for the three months ended March 31, 2006. to $627,000 for the
three months ended March 31, 2007. Interest on long-term borrowings decreased by $118,000 or 15.9%, from $742,000 for the three months ended March 31, 2006 to $614,000 for the three months ended March 31, 2007. The overall increase in
interest on borrowings was primarily due to an increase in rates paid on borrowings. The average rate increased 160 basis points from 4.05% for the three months ended March 31, 2006 to 5.65% for the three months ended March 31, 2007. This
was partially offset by a decrease of $45.0 million in the average balances of advances from the Federal Home Loan Bank of Atlanta during the three months ended March 31, 2007. Also contributing to interest expense was interest on the Junior
Subordinated Debentures, which increased by $51,000 from $457,000 for the three months ended March 31, 2006 to $508,000 for the three months ended March 31, 2007. This increase was due to the increase in the average yield paid on the
Junior Subordinated Debentures from 7.88%, during 2006 to 8.76% during 2007. The rates on the Junior Subordinate Debentures are based on LIBOR and adjust quarterly.



23



---

Average Balance Sheet. The following table sets forth certain information relating to the
Companys average balance sheet and reflects the average yield on assets and cost of liabilities for the periods indicated and the yields earned and rates paid. Such yields and costs are derived by dividing income or expense by the average
daily balance of assets or liabilities, respectively, for the three month periods ended March 31, 2007 and 2006. Total average assets are computed using month-end balances.

The table also presents information for the periods indicated with respect to the differences between the average yield earned on interest-earning assets
and average rate paid on interest-bearing liabilities, or interest rate spread, which banks have traditionally used as an indicator of profitability. Another indicator of net interest income is net interest margin, which is
its net interest income divided by the average balance of interest-earning assets.



|                                                                   |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  
|------------------------------------------------------------------ |  | ------------------------------------ | ------- | -------- | ---- | ----------- |  | ------ | -------------- |  | -------- | ------- | ----------- | - | ----- |  | ----- | -
|                                                                   |  | For the Three Months Ended March 31, |        
|                                                                   |  | 2007                                 |         |          | 2006 |            
|                                                                   |  | AverageBalance                       |         | Interest |      | AverageRate |  |        | AverageBalance |  | Interest |         | AverageRate |  
|                                                                   |  | (Dollars in thousands)               |        
|Interest-earning assets:                                           |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  
|Loans receivable, net                                              |  | $                                    | 459,345 |          | $    | 7,263       |  | 6.32   | %              |  | $        | 459,242 |             | $ | 6,991 |  | 6.09  | %
|Mortgage-backed securities                                         |  |                                      | 110,122 |          |      | 1,162       |  | 4.22   |                |  |          | 125,508 |             |   | 1,279 |  | 4.08  |  
|Investment securities                                              |  |                                      | 138,892 |          |      | 1,497       |  | 4.31   |                |  |          | 159,745 |             |   | 1,558 |  | 3.90  |  
|Other interest earning assets                                      |  |                                      | 6,472   |          |      | 53          |  | 3.28   |                |  |          | 2,873   |             |   | 53    |  | 7.38  |  
|                                                                   |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  
|Total Interest-earning assets                                      |  |                                      | 714,831 |          |      | 9,975       |  | 5.58   |                |  |          | 747,368 |             |   | 9,881 |  | 5.29  |  
|Bank Owned Life Insurance                                          |  |                                      | 13,434  |          |      |             |  |        |                |  |          | 12,849  |             |   |       |  |       |  
|Noninterest-earning assets                                         |  |                                      | 21,100  |          |      |             |  |        |                |  |          | 47,058  |             |   |       |  |       |  
|                                                                   |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  
|Total assets                                                       |  | $                                    | 749,365 |          |      |             |  |        |                |  | $        | 807,275 |             |   |       |  |       |  
|                                                                   |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  
|Interest-bearing liabilities:                                      |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  
|Deposits                                                           |  | $                                    | 591,216 |          | $    | 5,118       |  | 3.46   |                |  | $        | 604,658 |             | $ | 4,326 |  | 2.86  |  
|Short-term FHLB Advances                                           |  |                                      | 49,633  |          |      | 627         |  | 5.05   |                |  |          | 57,403  |             |   | 610   |  | 4.25  |  
|Long-term FHLB Advances                                            |  |                                      | 38,920  |          |      | 624         |  | 6.41   |                |  |          | 76,167  |             |   | 742   |  | 3.89  |  
|Junior Subordinated Debentures                                     |  |                                      | 23,197  |          |      | 508         |  | 8.76   |                |  |          | 23,197  |             |   | 457   |  | 7.88  |  
|Other liabilities                                                  |  |                                      | 1,752   |          |      |            |  | .00    |                |  |          | 1,668   |             |   |      |  | .00   |  
|                                                                   |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  
|Total interest-bearing liabilities                                 |  |                                      | 704,718 |          |      | 6,877       |  | 3.90   |                |  |          | 763,093 |             |   | 6,135 |  | 3.22  |  
|                                                                   |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  
|Noninterest-bearing liabilities                                    |  |                                      | 10,695  |          |      |             |  |        |                |  |          | 4,027   |             |   |       |  |       |  
|                                                                   |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  
|Total liabilities                                                  |  |                                      | 715,413 |          |      |             |  |        |                |  |          | 767,120 |             |   |       |  |       |  
|Stockholders Equity                                               |  |                                      | 33,952  |          |      |             |  |        |                |  |          | 40,155  |             |   |       |  |       |  
|                                                                   |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  
|Total liabilities and stockholders equity                         |  | $                                    | 749,365 |          |      |             |  |        |                |  | $        | 807,275 |             |   |       |  |       |  
|                                                                   |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  
|Net interest income                                                |  |                                      |         |          | $    | 3,098       |  |        |                |  |          |         |             | $ | 3,746 |  |       |  
|                                                                   |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  
|Interest rate spread                                               |  |                                      |         |          |      |             |  | 1.68   | %              |  |          |         |             |   |       |  | 2.07  | %
|                                                                   |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  
|Net interest margin                                                |  |                                      |         |          |      |             |  | 1.73   | %              |  |          |         |             |   |       |  | 2.00  | %
|                                                                   |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  
|Ratio average interest earning assets/interest bearing liabilities |  |                                      |         |          |      |             |  | 101.44 | %              |  |          |         |             |   |       |  | 97.94 | %
|                                                                   |  |                                      |         |          |      |             |  |        |                |  |          |         |             |   |       |  |       |  



24



---

Rate/Volume Analysis. The table below sets forth certain information regarding changes in interest
income and interest expense of the Bank for the periods indicated. For each category of interest-earning asset and interest-bearing liability, information is provided on changes attributable to: (i) changes in volume (changes in volume
multiplied by old rate); (ii) changes in rates (change in rate multiplied by old volume); and (iii) changes in rate/volume (changes in rate multiplied by the changes in volume).



|                                   |  |                                  |      |   |      |   |        |             |  |   |       |   |  |   |      |  
|---------------------------------- |  | -------------------------------- | ---- | - | ---- | - | ------ | ----------- |  | - | ----- | - |  | - | ---- | -
|                                   |  | For Three Months Ended March 31, |     
|                                   |  | 2007                             |      |   | vs.  |   |        | 2006        | 
|                                   |  | Increase (Decrease) Due to       |     
|                                   |  | Volume                           |      |   | Rate |   |        | Rate/Volume |  |   | Total |  
|                                   |  | (In Thousands)                   |     
|Interest income:                   |  |                                  |      |   |      |   |        |             |  |   |       |   |  |   |      |  
|Loans receivable, net              |  | $                                | (3   | ) |      | $ | 275    |             |  | $ |      |   |  | $ | 272  |  
|Mortgage-backed securities         |  |                                  | (161 | ) |      |   | 50     |             |  |   | (6    | ) |  |   | (117 | )
|Investment securities              |  |                                  | (204 | ) |      |   | 164    |             |  |   | (21   | ) |  |   | (61  | )
|Other interest-earning assets      |  |                                  | 66   |   |      |   | (29    | )           |  |   | (37   | ) |  |   |     |  
|                                   |  |                                  |      |   |      |   |        |             |  |   |       |   |  |   |      |  
|Total interest-earning assets      |  |                                  | (302 | ) |      |   | 460    |             |  |   | (64   | ) |  |   | 94   |  
|Interest expense:                  |  |                                  |      |   |      |   |        |             |  |   |       |   |  |   |      |  
|Deposits                           |  |                                  | (96  | ) |      |   | 908    |             |  |   | (20   | ) |  |   | 792  |  
|Short-term FHLB advances           |  |                                  | (82  | ) |      |   | 113    |             |  |   | (14   | ) |  |   | 17   |  
|Long-term FHLB advances            |  |                                  | (364 | ) |      |   | 480    |             |  |   | (234  | ) |  |   | (118 | )
|Junior Subordinated Debentures     |  |                                  |     |   |      |   | 51     |             |  |   |      |   |  |   | 51   |  
|Other liabilities                  |  |                                  |     |   |      |   |       |             |  |   |      |   |  |   |     |  
|                                   |  |                                  |      |   |      |   |        |             |  |   |       |   |  |   |      |  
|Total interest-bearing liabilities |  |                                  | (542 | ) |      |   | 1,552  |             |  |   | (268  | ) |  |   | 742  |  
|                                   |  |                                  |      |   |      |   |        |             |  |   |       |   |  |   |      |  
|Change in net interest income      |  | $                                | 240  |   |      | $ | (1,092 | )           |  | $ | 204   |   |  | $ | (648 | )
|                                   |  |                                  |      |   |      |   |        |             |  |   |       |   |  |   |      |  



25



---

Provision for Loan Losses. The Company charges or reverses provisions for loan losses which
affects earnings to maintain the total allowance for loan losses at a level management considers adequate to provide for losses inherent in the loan portfolio as of the balance sheet date. In determining the provision or reversal, management
considers a number of factors such as existing loan levels, prior loss experience, current economic conditions and the probability of these conditions affecting existing loans. The Company established a $62,000 provision for losses on loans for the
three months ended March 31, 2007 as compared to a provision of $126,000 for the three months ended March 31, 2006. Loan chargeoffs for the three months ended March 31, 2007 were $101,000, as compared to $209,000 for the three months ended
March 31, 2006, a decrease of $108,000, or 51.6%. The decrease in loan chargeoffs was due to prevailing low loan delinquency and a decrease in actual losses in the banks consumer loan portfolio. Loan recoveries were $103,000 for the three
months ended March 31, 2007 compared to $143,000 for the three months ended March 31, 2006. Non performing loans at March 31, 2007 were $2.7 million, as compared to $281,000 at March 31, 2006. The increase in non performing loans
was due to a commercial customer who was delinquent and has subsequently filed for bankruptcy. While the collateral on this loan is sufficient to render the Bank whole, a specific valuation allowance of $280,000 has been associated with this loan.
The total loss allowance allocated to loans was $2.8 million at March 31, 2007. In establishing such provisions, management considered an analysis of the risk inherent in the loan portfolio. For additional information see Asset Quality.

Other Income.Other income was $385,000 for the three months ended March 31, 2006 as compared to a loss of $7.0 million
for the three months ended March 31, 2007. The loss for the three months ended March 31, 2007 was primarily attributable to the loss of $5.9 million from the sale of investments and mortgage-backed securities during the three months ended
March 31, 2007. We recorded a valuation allowance on loans held for sale of $1.5 million, as the Company reclassified $47.7 million of loans receivable to loans held for sale. Fees on transaction accounts remained stable at $125,000 for the
three months ended March 31, 2006 and 2007. Income from Bank Owned Life Insurance (BOLI) increased $16,000 for the three months ended March 31, 2007 from $119,000 for the three months ended March 31, 2006, to $135,000 for the three
months ended March 31, 2007. This increase was due to an adjustment in the rate of dividends earned on the BOLI investment.

Non-interest Expenses.Total non-interest expenses decreased by $3.3 million, or 84.9%, from $3.9 million for the three months ended March 31, 2006 to $588,000 for the three months ended March 31, 2007. The decrease in
non-interest expenses was primarily due to the recovery of $3.3 million of insurance proceeds on the loss from a check kiting scheme perpetrated on the Bank discovered in June 2006. Professional fees also decreased by $11,000, or 8.9%, from $123,000
for the three months ended March 31, 2006 to $112,000 for the three months ended March 31, 2007. Salaries and related expenses decreased by $113,000, or 5.3%, from $2.1 million for the three months ended March 31, 2006 to $2.0 million
for the three months ended March 31, 2007. This decrease was primarily due to a decrease in the work force as the Bank continues with its cost cutting strategies. Employee benefits were adjusted to be less costly while still offering
competitive benefits. These decreases were partially offset by increases in data processing fees of $64,000, from $322,000 for the three months ended March 31, 2006 to $386,000 for the three months ended March 31, 2007, and an increase of
$60,000, or 56.6%, in advertising expense, from $106,000 for the three months ended March 31, 2006 to $166,000 for the three months ended March 31, 2007. This increase was due to increased advertising during the period. Occupancy expense
increased by $63,000, or 12.2%, from $518,000 for the three months ended March 31, 2006 to $581,000 for the three months ended March 31, 2007. There was also a $17,000 fee on the redemption of FHLB advances as the Bank implemented its
restructuring plan. Other expenses remained stable at $260,000 for the three months ended March 31, 2007 and 2006 respectively.

Income Taxes. The Companys income tax (benefit) was $(1.6) million and $(2,000) for the three months ended March 31, 2007 and 2006, respectively. The Companys tax benefit increased for the three months ended
March 31, 2007 as compared to the same period in the prior year as the Companys loss increased due to the loss on the sale of investments and mortgage-backed securities and the valuation allowance on loans held for sale as the Company
implemented the balance sheet restructuring. The Company also earned certain income non-taxable income from the Bank Owned Life Insurance during the three months ended March 31, 2007 amounting to $135,000.



26



---

Commitments, Contingencies and Off-Balance Sheet Risk

The Company is a party to financial instruments with off-balance sheet risk including commitments to extend credit under existing lines of credit and
commitments to sell loans. These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated balance sheets.

Off-balance sheet financial instruments whose contract amounts represent credit and interest rate risk are summarized as follows:



|                                                                                                |  |                |        |                   |   |       
|----------------------------------------------------------------------------------------------- |  | -------------- | ------ | ----------------- | - | ------
|                                                                                                |  | March 31,2007  |        | September 30,2006
|                                                                                                |  | (In thousands)
|Commitments to originate new loans                                                              |  | $              | 6,078  |                   | $ | 7,205 
|Unfunded commitments to extend credit under existing equity line and commercial lines of credit |  |                | 27,892 |                   |   | 30,485
|Commercial letters of credit                                                                    |  |                | 796    |                   |   | 754   

Commitments to originate new loans or to extend credit are agreements to lend to a customer as
long as there is no violation of any condition established in the contract. Loan commitments generally expire within 30 to 45 days. Most equity line commitments for the unfunded portion of equity lines are for a term of 20 years, and commercial
lines of credit are generally renewable on an annual basis. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn
upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customers creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon
extension of credit, is based on managements credit evaluation of the borrower.



27



---

Asset Quality

At March 31, 2007, the Company had approximately $2.7 million in non-performing assets consisting of nonaccrual loans, repossessed assets and foreclosed real estate, representing .37% of total assets. There was one impaired commercial
loan at March 31 2007 for $2.3 million and $2.4 million at September 30, 2006. This is a commercial loan. There is a specific allowance for this loan of $280,000. The Company believes this is sufficient due to the fact that the loan is
collateral dependent and the Company does not expect to incur any additional loss. This was a single commercial real estate loan that was classified as nonaccrual during the year ended September 30, 2006. The loan is secured by a mixed retail
and office use commercial office building in Timonium, Maryland. The loan had an outstanding principal balance of $2.3 million at March 31, 2007, and the property securing the loan was appraised at $2.6 million. The borrower is in bankruptcy.
The property securing the loan is approximately 70% leased, the tenant makes rental payments directly to the Bank, and we use these payments to reduce the principal outstanding balance of the loan. At September 30, 2006, non-performing assets
were $2.5 million or .10% of total assets. The Banks net charge-offs for the six months ended March 31, 2007 were $23,000. The Banks allowance for loan losses was $2.8 million at March 31, 2007 and $2.6 million at
September 30, 2006.

The following table presents an analysis of the Companys non-performing assets:



|                                                                         |  |                  |       |   |                      |   |       |  
|------------------------------------------------------------------------ |  | ---------------- | ----- | - | -------------------- | - | ----- | -
|                                                                         |  | At March 31,2007 |       |   | At September 30,2006 |  
|                                                                         |  | (In thousands)   |      
|Nonperforming loans:                                                     |  |                  |       |   |                      |   |       |  
|Nonaccrual loans:                                                        |  |                  |       |   |                      |   |       |  
|Single family residential                                                |  | $                | 271   |   |                      | $ | 70    |  
|Multi-family residential                                                 |  |                  |      |   |                      |   |      |  
|Commercial real estate                                                   |  |                  | 2,332 |   |                      |   | 2,381 |  
|Construction                                                             |  |                  |      |   |                      |   |      |  
|Commercial loans                                                         |  |                  |      |   |                      |   |      |  
|Land                                                                     |  |                  |      |   |                      |   |      |  
|Consumer Loans                                                           |  |                  |      |   |                      |   |      |  
|                                                                         |  |                  |       |   |                      |   |       |  
|Total nonaccrual loans                                                   |  |                  | 2,603 |   |                      |   | 2,451 |  
|Loans 90 days past due and accruing                                      |  |                  |      |   |                      |   |      |  
|Restructured loans                                                       |  |                  |      |   |                      |   |      |  
|                                                                         |  |                  |       |   |                      |   |       |  
|Total non-performing loans                                               |  |                  | 2,603 |   |                      |   | 2,451 |  
|Other non-performing assets                                              |  |                  | 113   |   |                      |   | 130   |  
|                                                                         |  |                  |       |   |                      |   |       |  
|Total nonperforming assets                                               |  | $                | 2,716 |   |                      | $ | 2,581 |  
|                                                                         |  |                  |       |   |                      |   |       |  
|Nonperforming loans to loans receivable, net                             |  |                  | .64   | % |                      |   | .53   | %
|Nonperforming assets as a percentage of loans and foreclosed real estate |  |                  | .67   | % |                      |   | .56   | %
|Nonperforming assets to total assets                                     |  |                  | .37   | % |                      |   | .33   | %



28



---

The following table sets forth an analysis of the Companys allowance for loan losses for the periods indicated.



|                                                                        |  |                                   |       |   |      |   |       |  
|----------------------------------------------------------------------- |  | --------------------------------- | ----- | - | ---- | - | ----- | -
|                                                                        |  | For the Six Months Ended March 30 |      
|                                                                        |  | 2007                              |       |   | 2006 |  
|                                                                        |  | (Dollars in thousands)            |      
|Balance at beginning of period                                          |  | $                                 | 2,679 |   |      | $ | 2,747 |  
|Loans charged-off:                                                      |  |                                   |       |   |      |   |       |  
|Real estate mortgages:                                                  |  |                                   |       |   |      |   |       |  
|Single-family residential                                               |  |                                   |      |   |      |   |      |  
|Multi-family residential                                                |  |                                   |      |   |      |   |      |  
|Commercial                                                              |  |                                   |      |   |      |   |      |  
|Construction                                                            |  |                                   |      |   |      |   |      |  
|Commercial Loans                                                        |  |                                   |      |   |      |   |      |  
|Consumer                                                                |  |                                   | (209  | ) |      |   | (358  | )
|                                                                        |  |                                   |       |   |      |   |       |  
|Total charge-offs                                                       |  |                                   | (209  | ) |      |   | (358  | )
|Recoveries:                                                             |  |                                   |       |   |      |   |       |  
|Real estate mortgage:                                                   |  |                                   |       |   |      |   |       |  
|Single-family residential                                               |  |                                   |      |   |      |   |      |  
|Multi-family residential                                                |  |                                   |      |   |      |   |      |  
|Commercial                                                              |  |                                   |      |   |      |   |      |  
|Construction                                                            |  |                                   |      |   |      |   |      |  
|Commercial loans secured                                                |  |                                   |      |   |      |   |      |  
|Consumer                                                                |  |                                   | 186   |   |      |   | 162   |  
|                                                                        |  |                                   |       |   |      |   |       |  
|Total recoveries                                                        |  |                                   | 186   |   |      |   | 162   |  
|Net loans (charged-off)                                                 |  |                                   | (23   | ) |      |   | (196  | )
|Provision for loan losses                                               |  |                                   | 117   |   |      |   | 132   |  
|                                                                        |  |                                   |       |   |      |   |       |  
|Balance at end of period                                                |  | $                                 | 2,773 |   |      | $ | 2,683 |  
|                                                                        |  |                                   |       |   |      |   |       |  
|Ratio of net charge-offs to average loans outstanding during the period |  |                                   | .01   | % |      |   | .04   | %
|                                                                        |  |                                   |       |   |      |   |       |  

Banking regulations require that the Company classify its assets on a regular basis. There are
three classifications for problem assets: substandard, doubtful and loss. The Company regularly reviews its assets to determine whether any assets require classification or re-classification. At March 31, 2007, the Company had $2.9 million in
classified assets, consisting of $2.8 million in substandard and loss loans, $101,000 in foreclosed real estate and $12,000 in other repossessed assets. At September 30, 2006, the Company had $2.6 million in substandard and loss loans,
consisting of $2.5 million in loans, $94,000 in foreclosed real estate and $36,000 in other repossessed assets.

In addition to regulatory
classifications, the Company also classifies as special mention assets that are currently performing in accordance with their contractual terms but may become classified or non-performing assets in the future. At March 31, 2007, the
Company has identified approximately $1.1 million in assets classified as special mention.

Liquidity and Capital Resources

At March 31, 2007, the Bank exceeded all regulatory minimum capital requirements. For information comparing the Banks tangible, core and
risk-based capital levels to the regulatory requirements, see Note 5 of Notes to Consolidated Financial Statements.

The Companys
primary sources of funds are deposits and proceeds from maturing investment securities and mortgage-backed securities and principal and interest payments on loans. While maturities and scheduled amortization of mortgage-backed securities and loans
are a predictable source of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions, competition and other factors.

The primary investing activities of the Company are the origination of loans and the purchase of investment securities and mortgage-backed securities.
During the six months ended March 31, 2007 and 2006, the Company had



29



---

$47.7 million and $62.3 million, respectively, of gross loan originations. During the six months ended March 31, 2007 and 2006, the Company purchased
investment securities in the amounts of $802,000 and $822,000, respectively, and mortgage-backed securities in the amounts of $35.6 and $0 million, respectively. The primary financing activity of the Company is the attraction of savings deposits.

The Company has other sources of liquidity if there is a need for funds. The Bank has the ability to obtain additional advances from the
FHLB of Atlanta in the amount of $28.5 million as of March 31, 2007. In addition, securities in the available for sale portfolio provide liquidity and the Company has the immediately liquid resources of cash and cash due from banks, federal
funds sold and securities purchased under resale agreements if needed.

The Bank is required to maintain adequate levels of liquid assets
as defined by OTS regulations. The Banks average daily liquidity ratio for the month of March was approximately 39.8%. Management seeks to maintain a relatively high level of liquidity in order to retain flexibility in terms of investment
opportunities and deposit pricing. Because liquid assets generally provide for lower rates of return, the Banks relatively high liquidity will, to a certain extent, result in lower rates of return on assets.

The Companys most liquid assets are cash, interest-bearing deposits in other banks and federal funds sold, which are short-term, highly liquid
investments with original maturities of less than three months that are readily convertible to known amounts of cash. The levels of these assets are dependent on the Companys operating, financing and investing activities during any given
period. At March 31, 2007, cash, interest-bearing deposits in other banks and federal funds sold were $9.3 million, $65.9 million and $48.7 million, respectively. The Company invested the proceeds from sales of mortgage-backed securities and
investment securities in short term instruments. These funds will eventually be used to fund outflows of certificate of deposit accounts which are expected to occur as we reduce certificates of deposit rates in an effort to reduce these higher cost
deposits as a funding source.

The Company anticipates that it will have sufficient funds available to meet its current commitments.
Certificates of deposit which are scheduled to mature in less than one year at March 31, 2007 totaled $268.8 million. As part of the plan to restructure the balance sheet the Company plans to reduce certificate of deposit rates in an effort to
reduce these higher cost of deposits as a funding source. The Company plans to decrease certificates of deposits by approximately $76.0 million over the next several months. Should the Bank experience significant deposit run off the Bank anticipates
that it will have sufficient liquidity to meet its needs as outlined above. The Bank is a party to financial instruments with off-balance-sheet risk made in the normal course of business to meet the financing needs of its customers. These financial
instruments are standby letters of credit, lines of credit and commitments to fund mortgage loans and involve to varying degrees elements of credit risk in excess of the amount recognized in the statement of financial position. The contract amounts
of those instruments express the extent of involvement the Company has in this class of financial instruments and represents the Companys exposure to credit loss from nonperformance by the other party.

The Company generally requires collateral or other security to support financial instruments with off-balance-sheet credit risk. At March 31, 2007,
the Company had commitments under standby letters of credit and lines of credit and commitments to originate mortgage loans of $796,000, $27.9 million and $6.1 million, respectively.



30



---

|Item  4. | Controls and Procedures
|-------- | -----------------------

Evaluation of Disclosure Controls and
Procedures

The Company maintains disclosure controls and procedures as required under Rule 13a-15 promulgated under the Securities
Exchange Act of 1934, as amended (the Exchange Act), that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in
the SECs rules and forms, and that such information is accumulated and communicated to the Companys management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding
required disclosures. At March 31, 2007, the Companys management, with the participation of the Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of the Companys disclosure controls and
procedures. Based on that evaluation, the Companys Chief Executive Officer and Chief Financial Officer initially concluded that the Companys disclosure controls and procedures were effective. As a result of the restatement described in
the Explanatory Note, management has since concluded that the Company did not maintain effective controls to ensure the appropriate classification of losses resulting from unpaid loan balances associated with repossessed automobiles. This control
deficiency resulted in the restatement of the Companys financial statements for the quarter ended March 31, 2007. Solely because of this material weakness, management restates its assessment for that period, and concluded that the
Companys disclosure controls and procedures were not effective as of March 31, 2007.

The restatements do not affect the
Companys Consolidated Statements of Financial Condition and Consolidated Statement of Changes in Stockholders Equity and are a reclassification within the Consolidated Statement of Operations for the affected periods. Accordingly, the
Companys historical revenues, net income, earnings per share, total assets and regulatory capital remain unchanged.

Changes in Internal Controls
over Financial Reporting

The Company reviews its disclosure controls and procedures, which includes its internal controls over
financial reporting, on an ongoing basis and may from time to time make changes aimed at enhancing their effectiveness. As previously reported, no such control enhancements occurred during the quarter ended March 31, 2007 that have materially
affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting. Subsequently, the Company has taken action to strengthen the internal reporting and tracking of repossessed automobiles to ensure
any losses associated with their ultimate disposition are classified correctly in the consolidated statements of operations.

PART II. OTHER
INFORMATION



|Item 6. | Exhibits
|------- | --------

The following exhibits are filed
herewith:



|              |  |                                                        
|------------- |  | -------------------------------------------------------
|ExhibitNumber |  | Title                                                  
|              | 
|31.1          |  | Rule 13a-14(a) Certification of Chief Executive Officer
|              | 
|31.2          |  | Rule 13a-14(a) Certification of Chief Financial Officer
|              | 
|32            |  | Section 1350 Certifications                            



31



---

SIGNATURES

Pursuant to the requirements of the Securities and Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.



|                    |  |  |  |                              
|------------------- |  |  |  | -----------------------------
|                    |  |  |  | BCSB BANKCORP, INC.          
|                    |  | 
|Date: July 16, 2007 |  |  |  | /s/ Joseph J. Bouffard       
|                    |  |  |  | Joseph J. Bouffard           
|                    |  |  |  | President                    
|                    |  |  |  | (Principal Executive Officer)



|                    |  |  |  |                                             
|------------------- |  |  |  | --------------------------------------------
|                    |  | 
|Date: July 16, 2007 |  |  |  | /s/ Bonnie M. Klein                         
|                    |  |  |  | Bonnie M. Klein                             
|                    |  |  |  | Senior Vice President and Treasurer         
|                    |  |  |  | (Principal Financial and Accounting Officer)